[DEGEM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -28.39%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 62,849 56,978 52,641 47,235 59,746 44,131 42,675 29.35%
PBT 14,229 8,154 6,600 5,408 7,855 4,538 4,149 126.90%
Tax -4,191 -1,922 -2,218 -1,247 -2,406 -1,675 -1,146 136.80%
NP 10,038 6,232 4,382 4,161 5,449 2,863 3,003 123.06%
-
NP to SH 9,802 5,818 3,974 3,801 5,308 2,903 2,879 125.81%
-
Tax Rate 29.45% 23.57% 33.61% 23.06% 30.63% 36.91% 27.62% -
Total Cost 52,811 50,746 48,259 43,074 54,297 41,268 39,672 20.94%
-
Net Worth 182,301 171,505 167,673 163,654 157,156 153,067 152,573 12.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 182,301 171,505 167,673 163,654 157,156 153,067 152,573 12.56%
NOSH 132,102 131,927 132,026 131,979 132,064 131,954 132,672 -0.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.97% 10.94% 8.32% 8.81% 9.12% 6.49% 7.04% -
ROE 5.38% 3.39% 2.37% 2.32% 3.38% 1.90% 1.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.58 43.19 39.87 35.79 45.24 33.44 32.17 29.71%
EPS 7.42 4.41 3.01 2.88 4.02 2.20 2.17 126.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 1.27 1.24 1.19 1.16 1.15 12.88%
Adjusted Per Share Value based on latest NOSH - 131,979
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.90 42.52 39.28 35.25 44.59 32.93 31.85 29.34%
EPS 7.31 4.34 2.97 2.84 3.96 2.17 2.15 125.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3605 1.2799 1.2513 1.2213 1.1728 1.1423 1.1386 12.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.06 0.91 1.01 1.04 1.12 1.05 0.95 -
P/RPS 2.23 2.11 2.53 2.91 2.48 3.14 2.95 -16.97%
P/EPS 14.29 20.63 33.55 36.11 27.87 47.73 43.78 -52.49%
EY 7.00 4.85 2.98 2.77 3.59 2.10 2.28 110.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.84 0.94 0.91 0.83 -4.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 -
Price 0.89 1.05 0.98 1.03 1.08 1.11 1.00 -
P/RPS 1.87 2.43 2.46 2.88 2.39 3.32 3.11 -28.69%
P/EPS 11.99 23.81 32.56 35.76 26.87 50.45 46.08 -59.14%
EY 8.34 4.20 3.07 2.80 3.72 1.98 2.17 144.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 0.77 0.83 0.91 0.96 0.87 -18.46%

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