[DEGEM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.55%
YoY- -57.92%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 124,760 111,768 108,184 123,177 127,547 133,197 135,338 -5.29%
PBT 10,588 7,402 6,953 9,932 11,971 14,269 16,213 -24.78%
Tax -2,559 -2,222 -2,106 -4,157 -4,315 -4,883 -5,651 -41.11%
NP 8,029 5,180 4,847 5,775 7,656 9,386 10,562 -16.74%
-
NP to SH 8,025 5,178 4,887 5,801 7,689 9,426 10,562 -16.77%
-
Tax Rate 24.17% 30.02% 30.29% 41.85% 36.05% 34.22% 34.85% -
Total Cost 116,731 106,588 103,337 117,402 119,891 123,811 124,776 -4.35%
-
Net Worth 116,413 112,757 115,277 102,531 103,648 103,641 103,319 8.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 3,780 3,780 3,780 3,780 -
Div Payout % - - - 65.16% 49.16% 40.10% 35.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 116,413 112,757 115,277 102,531 103,648 103,641 103,319 8.30%
NOSH 133,808 134,235 138,888 133,157 132,882 136,369 126,000 4.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.44% 4.63% 4.48% 4.69% 6.00% 7.05% 7.80% -
ROE 6.89% 4.59% 4.24% 5.66% 7.42% 9.09% 10.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.24 83.26 77.89 92.50 95.98 97.67 107.41 -9.02%
EPS 6.00 3.86 3.52 4.36 5.79 6.91 8.38 -20.01%
DPS 0.00 0.00 0.00 2.84 2.84 2.77 3.00 -
NAPS 0.87 0.84 0.83 0.77 0.78 0.76 0.82 4.03%
Adjusted Per Share Value based on latest NOSH - 133,157
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.10 83.41 80.73 91.92 95.18 99.40 101.00 -5.29%
EPS 5.99 3.86 3.65 4.33 5.74 7.03 7.88 -16.75%
DPS 0.00 0.00 0.00 2.82 2.82 2.82 2.82 -
NAPS 0.8688 0.8415 0.8603 0.7652 0.7735 0.7734 0.771 8.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.73 0.67 0.70 0.89 1.10 1.35 -
P/RPS 0.86 0.88 0.86 0.76 0.93 1.13 1.26 -22.53%
P/EPS 13.34 18.92 19.04 16.07 15.38 15.91 16.10 -11.81%
EY 7.50 5.28 5.25 6.22 6.50 6.28 6.21 13.44%
DY 0.00 0.00 0.00 4.06 3.20 2.52 2.22 -
P/NAPS 0.92 0.87 0.81 0.91 1.14 1.45 1.65 -32.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 25/05/05 28/02/05 -
Price 1.11 0.79 0.73 0.75 0.79 0.93 1.36 -
P/RPS 1.19 0.95 0.94 0.81 0.82 0.95 1.27 -4.25%
P/EPS 18.51 20.48 20.75 17.22 13.65 13.45 16.22 9.23%
EY 5.40 4.88 4.82 5.81 7.32 7.43 6.16 -8.42%
DY 0.00 0.00 0.00 3.78 3.60 2.98 2.21 -
P/NAPS 1.28 0.94 0.88 0.97 1.01 1.22 1.66 -15.95%

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