[DEGEM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1925.6%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,320 33,361 39,044 29,519 26,210 29,987 26,052 38.06%
PBT 3,661 5,185 5,540 2,943 -255 2,360 2,354 34.12%
Tax -803 -1,993 -1,209 -659 130 -835 -872 -5.33%
NP 2,858 3,192 4,331 2,284 -125 1,525 1,482 54.74%
-
NP to SH 2,865 3,181 4,322 2,282 -125 1,518 1,475 55.48%
-
Tax Rate 21.93% 38.44% 21.82% 22.39% - 35.38% 37.04% -
Total Cost 39,462 30,169 34,713 27,235 26,335 28,462 24,570 37.02%
-
Net Worth 104,425 102,006 116,413 112,757 115,277 102,531 103,648 0.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 104,425 102,006 116,413 112,757 115,277 102,531 103,648 0.49%
NOSH 133,878 134,219 133,808 134,235 138,888 133,157 132,882 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.75% 9.57% 11.09% 7.74% -0.48% 5.09% 5.69% -
ROE 2.74% 3.12% 3.71% 2.02% -0.11% 1.48% 1.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.61 24.86 29.18 21.99 18.87 22.52 19.61 37.35%
EPS 2.14 2.37 3.23 1.71 -0.09 1.14 1.11 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.87 0.84 0.83 0.77 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 134,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.58 24.90 29.14 22.03 19.56 22.38 19.44 38.06%
EPS 2.14 2.37 3.23 1.70 -0.09 1.13 1.10 55.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7793 0.7612 0.8688 0.8415 0.8603 0.7652 0.7735 0.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.72 0.80 0.73 0.67 0.70 0.89 -
P/RPS 2.40 2.90 2.74 3.32 3.55 3.11 4.54 -34.54%
P/EPS 35.51 30.38 24.77 42.94 -744.44 61.40 80.18 -41.81%
EY 2.82 3.29 4.04 2.33 -0.13 1.63 1.25 71.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.92 0.87 0.81 0.91 1.14 -10.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 -
Price 0.80 0.69 1.11 0.79 0.73 0.75 0.79 -
P/RPS 2.53 2.78 3.80 3.59 3.87 3.33 4.03 -26.61%
P/EPS 37.38 29.11 34.37 46.47 -811.11 65.79 71.17 -34.82%
EY 2.68 3.43 2.91 2.15 -0.12 1.52 1.41 53.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 1.28 0.94 0.88 0.97 1.01 1.31%

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