[DEGEM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -22.64%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 41,203 34,357 31,702 28,076 34,708 30,431 26,706 33.34%
PBT 2,724 4,399 4,652 4,438 5,971 4,885 4,240 -25.44%
Tax -1,907 -993 -1,440 -1,311 -1,929 -1,391 -1,452 19.82%
NP 817 3,406 3,212 3,127 4,042 3,494 2,788 -55.71%
-
NP to SH 817 3,406 3,212 3,127 4,042 3,494 2,788 -55.71%
-
Tax Rate 70.01% 22.57% 30.95% 29.54% 32.31% 28.47% 34.25% -
Total Cost 40,386 30,951 28,490 24,949 30,666 26,937 23,918 41.57%
-
Net Worth 103,319 95,872 94,470 91,414 62,986 84,359 83,073 15.57%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,780 - - - 1,889 - - -
Div Payout % 462.67% - - - 46.75% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 103,319 95,872 94,470 91,414 62,986 84,359 83,073 15.57%
NOSH 126,000 126,148 125,960 63,044 62,986 62,954 62,934 58.51%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.98% 9.91% 10.13% 11.14% 11.65% 11.48% 10.44% -
ROE 0.79% 3.55% 3.40% 3.42% 6.42% 4.14% 3.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.70 27.24 25.17 44.53 55.10 48.34 42.43 -15.87%
EPS 0.65 2.70 2.55 4.96 3.21 5.55 4.43 -72.01%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.82 0.76 0.75 1.45 1.00 1.34 1.32 -27.09%
Adjusted Per Share Value based on latest NOSH - 63,044
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.75 25.64 23.66 20.95 25.90 22.71 19.93 33.34%
EPS 0.61 2.54 2.40 2.33 3.02 2.61 2.08 -55.69%
DPS 2.82 0.00 0.00 0.00 1.41 0.00 0.00 -
NAPS 0.771 0.7155 0.705 0.6822 0.47 0.6295 0.62 15.56%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.35 1.40 3.00 3.40 2.92 2.96 2.50 -
P/RPS 4.13 5.14 11.92 7.63 5.30 6.12 5.89 -20.98%
P/EPS 208.20 51.85 117.65 68.55 45.50 53.33 56.43 137.82%
EY 0.48 1.93 0.85 1.46 2.20 1.88 1.77 -57.93%
DY 2.22 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 1.65 1.84 4.00 2.34 2.92 2.21 1.89 -8.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 -
Price 1.36 1.38 1.42 3.00 3.18 2.95 2.90 -
P/RPS 4.16 5.07 5.64 6.74 5.77 6.10 6.83 -28.03%
P/EPS 209.74 51.11 55.69 60.48 49.55 53.15 65.46 116.57%
EY 0.48 1.96 1.80 1.65 2.02 1.88 1.53 -53.66%
DY 2.21 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.66 1.82 1.89 2.07 3.18 2.20 2.20 -17.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment