[DEGEM] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 108,184 135,338 114,007 102,276 88,361 0 -
PBT 6,931 16,213 19,372 16,909 14,090 0 -
Tax -2,134 -5,652 -6,244 -5,181 -3,943 0 -
NP 4,797 10,561 13,128 11,728 10,147 0 -
-
NP to SH 4,837 10,561 13,128 11,728 10,147 0 -
-
Tax Rate 30.79% 34.86% 32.23% 30.64% 27.98% - -
Total Cost 103,387 124,777 100,879 90,548 78,214 0 -
-
Net Worth 111,519 103,350 44,101 77,271 59,037 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 3,781 1,890 2,099 1,844 - -
Div Payout % - 35.80% 14.40% 17.90% 18.18% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 111,519 103,350 44,101 77,271 59,037 0 -
NOSH 134,361 126,036 63,002 41,995 36,898 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.43% 7.80% 11.52% 11.47% 11.48% 0.00% -
ROE 4.34% 10.22% 29.77% 15.18% 17.19% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.52 107.38 180.96 243.54 239.47 0.00 -
EPS 3.60 8.38 10.42 18.62 27.50 0.00 -
DPS 0.00 3.00 3.00 5.00 5.00 0.00 -
NAPS 0.83 0.82 0.70 1.84 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,982
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 80.73 101.00 85.08 76.33 65.94 0.00 -
EPS 3.61 7.88 9.80 8.75 7.57 0.00 -
DPS 0.00 2.82 1.41 1.57 1.38 0.00 -
NAPS 0.8322 0.7713 0.3291 0.5766 0.4406 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.67 1.35 2.92 2.08 2.79 0.00 -
P/RPS 0.83 1.26 1.61 0.85 1.17 0.00 -
P/EPS 18.61 16.11 14.01 7.45 10.15 0.00 -
EY 5.37 6.21 7.14 13.43 9.86 0.00 -
DY 0.00 2.22 1.03 2.40 1.79 0.00 -
P/NAPS 0.81 1.65 4.17 1.13 1.74 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 26/02/04 25/02/03 11/03/02 - -
Price 0.73 1.36 3.18 2.09 2.88 0.00 -
P/RPS 0.91 1.27 1.76 0.86 1.20 0.00 -
P/EPS 20.28 16.23 15.26 7.48 10.47 0.00 -
EY 4.93 6.16 6.55 13.36 9.55 0.00 -
DY 0.00 2.21 0.94 2.39 1.74 0.00 -
P/NAPS 0.88 1.66 4.54 1.14 1.80 0.00 -

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