[DEGEM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 143.7%
YoY- -36.33%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 26,210 29,987 26,052 25,935 41,203 34,357 31,702 -11.88%
PBT -255 2,360 2,354 2,494 2,724 4,399 4,652 -
Tax 130 -835 -872 -543 -1,907 -993 -1,440 -
NP -125 1,525 1,482 1,951 817 3,406 3,212 -
-
NP to SH -125 1,518 1,475 1,991 817 3,406 3,212 -
-
Tax Rate - 35.38% 37.04% 21.77% 70.01% 22.57% 30.95% -
Total Cost 26,335 28,462 24,570 23,984 40,386 30,951 28,490 -5.09%
-
Net Worth 115,277 102,531 103,648 103,641 103,319 95,872 94,470 14.14%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 3,780 - - -
Div Payout % - - - - 462.67% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 115,277 102,531 103,648 103,641 103,319 95,872 94,470 14.14%
NOSH 138,888 133,157 132,882 136,369 126,000 126,148 125,960 6.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.48% 5.09% 5.69% 7.52% 1.98% 9.91% 10.13% -
ROE -0.11% 1.48% 1.42% 1.92% 0.79% 3.55% 3.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.87 22.52 19.61 19.02 32.70 27.24 25.17 -17.43%
EPS -0.09 1.14 1.11 1.46 0.65 2.70 2.55 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.83 0.77 0.78 0.76 0.82 0.76 0.75 6.97%
Adjusted Per Share Value based on latest NOSH - 136,369
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.56 22.38 19.44 19.35 30.75 25.64 23.66 -11.88%
EPS -0.09 1.13 1.10 1.49 0.61 2.54 2.40 -
DPS 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
NAPS 0.8603 0.7652 0.7735 0.7734 0.771 0.7155 0.705 14.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.70 0.89 1.10 1.35 1.40 3.00 -
P/RPS 3.55 3.11 4.54 5.78 4.13 5.14 11.92 -55.30%
P/EPS -744.44 61.40 80.18 75.34 208.20 51.85 117.65 -
EY -0.13 1.63 1.25 1.33 0.48 1.93 0.85 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.81 0.91 1.14 1.45 1.65 1.84 4.00 -65.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 23/08/05 25/05/05 28/02/05 25/11/04 25/08/04 -
Price 0.73 0.75 0.79 0.93 1.36 1.38 1.42 -
P/RPS 3.87 3.33 4.03 4.89 4.16 5.07 5.64 -22.15%
P/EPS -811.11 65.79 71.17 63.70 209.74 51.11 55.69 -
EY -0.12 1.52 1.41 1.57 0.48 1.96 1.80 -
DY 0.00 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.88 0.97 1.01 1.22 1.66 1.82 1.89 -39.84%

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