[DEGEM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 23.84%
YoY- 55.48%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 49,218 38,846 35,912 33,759 42,320 33,361 39,044 16.64%
PBT 6,647 6,857 3,838 5,022 3,661 5,185 5,540 12.87%
Tax -814 -1,776 -553 -1,356 -803 -1,993 -1,209 -23.12%
NP 5,833 5,081 3,285 3,666 2,858 3,192 4,331 21.88%
-
NP to SH 5,696 5,019 3,195 3,548 2,865 3,181 4,322 20.14%
-
Tax Rate 12.25% 25.90% 14.41% 27.00% 21.93% 38.44% 21.82% -
Total Cost 43,385 33,765 32,627 30,093 39,462 30,169 34,713 15.98%
-
Net Worth 121,961 115,102 112,764 109,787 104,425 102,006 116,413 3.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 121,961 115,102 112,764 109,787 104,425 102,006 116,413 3.14%
NOSH 134,023 133,840 134,243 133,886 133,878 134,219 133,808 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.85% 13.08% 9.15% 10.86% 6.75% 9.57% 11.09% -
ROE 4.67% 4.36% 2.83% 3.23% 2.74% 3.12% 3.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.72 29.02 26.75 25.21 31.61 24.86 29.18 16.50%
EPS 4.25 3.75 2.38 2.65 2.14 2.37 3.23 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.84 0.82 0.78 0.76 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 133,886
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.73 28.99 26.80 25.19 31.58 24.90 29.14 16.63%
EPS 4.25 3.75 2.38 2.65 2.14 2.37 3.23 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9102 0.859 0.8415 0.8193 0.7793 0.7612 0.8688 3.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.05 1.25 0.80 0.76 0.72 0.80 -
P/RPS 3.27 3.62 4.67 3.17 2.40 2.90 2.74 12.47%
P/EPS 28.24 28.00 52.52 30.19 35.51 30.38 24.77 9.10%
EY 3.54 3.57 1.90 3.31 2.82 3.29 4.04 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.22 1.49 0.98 0.97 0.95 0.92 27.12%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 -
Price 1.10 1.20 1.00 1.18 0.80 0.69 1.11 -
P/RPS 3.00 4.13 3.74 4.68 2.53 2.78 3.80 -14.54%
P/EPS 25.88 32.00 42.02 44.53 37.38 29.11 34.37 -17.19%
EY 3.86 3.13 2.38 2.25 2.68 3.43 2.91 20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.19 1.44 1.03 0.91 1.28 -3.67%

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