[DEGEM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.34%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 139,342 137,126 103,974 119,556 97,736 96,028 76,396 10.53%
PBT 17,720 16,966 9,696 18,180 17,032 14,880 10,636 8.87%
Tax -3,818 -3,736 -2,736 -5,504 -5,848 -4,614 -2,812 5.22%
NP 13,902 13,230 6,960 12,676 11,184 10,266 7,824 10.04%
-
NP to SH 13,722 13,212 6,852 12,676 11,184 10,266 7,824 9.81%
-
Tax Rate 21.55% 22.02% 28.22% 30.28% 34.34% 31.01% 26.44% -
Total Cost 125,440 123,896 97,014 106,880 86,552 85,762 68,572 10.58%
-
Net Worth 112,563 116,576 105,193 94,502 83,124 72,248 51,694 13.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 112,563 116,576 105,193 94,502 83,124 72,248 51,694 13.84%
NOSH 134,003 133,995 134,863 126,003 62,972 42,004 34,928 25.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.98% 9.65% 6.69% 10.60% 11.44% 10.69% 10.24% -
ROE 12.19% 11.33% 6.51% 13.41% 13.45% 14.21% 15.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.98 102.34 77.10 94.88 155.20 228.61 218.72 -11.65%
EPS 10.24 9.86 5.14 10.06 17.76 24.44 22.40 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.87 0.78 0.75 1.32 1.72 1.48 -9.00%
Adjusted Per Share Value based on latest NOSH - 125,960
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.99 102.33 77.59 89.22 72.94 71.66 57.01 10.53%
EPS 10.24 9.86 5.11 9.46 8.35 7.66 5.84 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.87 0.785 0.7052 0.6203 0.5392 0.3858 13.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.25 0.80 0.89 3.00 2.50 3.52 0.00 -
P/RPS 1.20 0.78 1.15 3.16 1.61 1.54 0.00 -
P/EPS 12.21 8.11 17.52 29.82 14.08 14.40 0.00 -
EY 8.19 12.33 5.71 3.35 7.10 6.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.92 1.14 4.00 1.89 2.05 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 15/08/06 23/08/05 25/08/04 19/08/03 27/08/02 05/10/01 -
Price 1.00 1.11 0.79 1.42 2.90 3.18 0.00 -
P/RPS 0.96 1.08 1.02 1.50 1.87 1.39 0.00 -
P/EPS 9.77 11.26 15.55 14.12 16.33 13.01 0.00 -
EY 10.24 8.88 6.43 7.08 6.12 7.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.28 1.01 1.89 2.20 1.85 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