[DEGEM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[DEGEM] DEGEM BHD

Announcement Date

15-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 44.74%

YoY- 92.82%

Quarter Report

DEGEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	196,726	222,176	139,342	137,126	103,974	119,556	97,736	12.35%
YoY %	-11.45%	59.45%	1.62%	31.88%	-13.03%	22.33%	-	-
Horiz. %	201.28%	227.32%	142.57%	140.30%	106.38%	122.33%	100.00%	-
PBT	21,328	25,338	17,720	16,966	9,696	18,180	17,032	3.81%
YoY %	-15.83%	42.99%	4.44%	74.98%	-46.67%	6.74%	-	-
Horiz. %	125.22%	148.77%	104.04%	99.61%	56.93%	106.74%	100.00%	-
Tax	-6,476	-7,276	-3,818	-3,736	-2,736	-5,504	-5,848	1.71%
YoY %	11.00%	-90.57%	-2.19%	-36.55%	50.29%	5.88%	-	-
Horiz. %	110.74%	124.42%	65.29%	63.89%	46.79%	94.12%	100.00%	-
NP	14,852	18,062	13,902	13,230	6,960	12,676	11,184	4.83%
YoY %	-17.77%	29.92%	5.08%	90.09%	-45.09%	13.34%	-	-
Horiz. %	132.80%	161.50%	124.30%	118.29%	62.23%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,760	17,864	13,722	13,212	6,852	12,676	11,184	4.72%
YoY %	-17.38%	30.19%	3.86%	92.82%	-45.95%	13.34%	-	-
Horiz. %	131.97%	159.73%	122.69%	118.13%	61.27%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	28.72%	21.55%	22.02%	28.22%	30.28%	34.34%	-
YoY %	5.71%	33.27%	-2.13%	-21.97%	-6.80%	-11.82%	-	-
Horiz. %	88.41%	83.63%	62.75%	64.12%	82.18%	88.18%	100.00%	-
Total Cost	181,874	204,114	125,440	123,896	97,014	106,880	86,552	13.16%
YoY %	-10.90%	62.72%	1.25%	27.71%	-9.23%	23.49%	-	-
Horiz. %	210.13%	235.83%	144.93%	143.15%	112.09%	123.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,974	131,234	112,563	116,576	105,193	94,502	83,124	9.32%
YoY %	8.18%	16.59%	-3.44%	10.82%	11.31%	13.69%	-	-
Horiz. %	170.80%	157.88%	135.42%	140.24%	126.55%	113.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	141,974	131,234	112,563	116,576	105,193	94,502	83,124	9.32%
YoY %	8.18%	16.59%	-3.44%	10.82%	11.31%	13.69%	-	-
Horiz. %	170.80%	157.88%	135.42%	140.24%	126.55%	113.69%	100.00%	-
NOSH	133,938	133,913	134,003	133,995	134,863	126,003	62,972	13.39%
YoY %	0.02%	-0.07%	0.01%	-0.64%	7.03%	100.09%	-	-
Horiz. %	212.69%	212.65%	212.80%	212.79%	214.16%	200.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.55%	8.13%	9.98%	9.65%	6.69%	10.60%	11.44%	-
YoY %	-7.13%	-18.54%	3.42%	44.25%	-36.89%	-7.34%	-	-
Horiz. %	66.00%	71.07%	87.24%	84.35%	58.48%	92.66%	100.00%	-
ROE	10.40%	13.61%	12.19%	11.33%	6.51%	13.41%	13.45%	-
YoY %	-23.59%	11.65%	7.59%	74.04%	-51.45%	-0.30%	-	-
Horiz. %	77.32%	101.19%	90.63%	84.24%	48.40%	99.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	146.88	165.91	103.98	102.34	77.10	94.88	155.20	-0.91%
YoY %	-11.47%	59.56%	1.60%	32.74%	-18.74%	-38.87%	-	-
Horiz. %	94.64%	106.90%	67.00%	65.94%	49.68%	61.13%	100.00%	-
EPS	11.02	13.34	10.24	9.86	5.14	10.06	17.76	-7.63%
YoY %	-17.39%	30.27%	3.85%	91.83%	-48.91%	-43.36%	-	-
Horiz. %	62.05%	75.11%	57.66%	55.52%	28.94%	56.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.06	0.98	0.84	0.87	0.78	0.75	1.32	-3.58%
YoY %	8.16%	16.67%	-3.45%	11.54%	4.00%	-43.18%	-	-
Horiz. %	80.30%	74.24%	63.64%	65.91%	59.09%	56.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 133,808
RPS	146.81	165.80	103.99	102.33	77.59	89.22	72.94	12.35%
YoY %	-11.45%	59.44%	1.62%	31.89%	-13.04%	22.32%	-	-
Horiz. %	201.28%	227.31%	142.57%	140.29%	106.38%	122.32%	100.00%	-
EPS	11.01	13.33	10.24	9.86	5.11	9.46	8.35	4.71%
YoY %	-17.40%	30.18%	3.85%	92.95%	-45.98%	13.29%	-	-
Horiz. %	131.86%	159.64%	122.63%	118.08%	61.20%	113.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0595	0.9794	0.84	0.87	0.785	0.7052	0.6203	9.32%
YoY %	8.18%	16.60%	-3.45%	10.83%	11.32%	13.69%	-	-
Horiz. %	170.80%	157.89%	135.42%	140.25%	126.55%	113.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.85	0.99	1.25	0.80	0.89	3.00	2.50	-
P/RPS	0.58	0.60	1.20	0.78	1.15	3.16	1.61	-15.63%
YoY %	-3.33%	-50.00%	53.85%	-32.17%	-63.61%	96.27%	-	-
Horiz. %	36.02%	37.27%	74.53%	48.45%	71.43%	196.27%	100.00%	-
P/EPS	7.71	7.42	12.21	8.11	17.52	29.82	14.08	-9.54%
YoY %	3.91%	-39.23%	50.55%	-53.71%	-41.25%	111.79%	-	-
Horiz. %	54.76%	52.70%	86.72%	57.60%	124.43%	211.79%	100.00%	-
EY	12.96	13.47	8.19	12.33	5.71	3.35	7.10	10.53%
YoY %	-3.79%	64.47%	-33.58%	115.94%	70.45%	-52.82%	-	-
Horiz. %	182.54%	189.72%	115.35%	173.66%	80.42%	47.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	1.01	1.49	0.92	1.14	4.00	1.89	-13.33%
YoY %	-20.79%	-32.21%	61.96%	-19.30%	-71.50%	111.64%	-	-
Horiz. %	42.33%	53.44%	78.84%	48.68%	60.32%	211.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	25/08/08	21/08/07	15/08/06	23/08/05	25/08/04	19/08/03	-
Price	0.75	0.91	1.00	1.11	0.79	1.42	2.90	-
P/RPS	0.51	0.55	0.96	1.08	1.02	1.50	1.87	-19.45%
YoY %	-7.27%	-42.71%	-11.11%	5.88%	-32.00%	-19.79%	-	-
Horiz. %	27.27%	29.41%	51.34%	57.75%	54.55%	80.21%	100.00%	-
P/EPS	6.81	6.82	9.77	11.26	15.55	14.12	16.33	-13.55%
YoY %	-0.15%	-30.19%	-13.23%	-27.59%	10.13%	-13.53%	-	-
Horiz. %	41.70%	41.76%	59.83%	68.95%	95.22%	86.47%	100.00%	-
EY	14.69	14.66	10.24	8.88	6.43	7.08	6.12	15.69%
YoY %	0.20%	43.16%	15.32%	38.10%	-9.18%	15.69%	-	-
Horiz. %	240.03%	239.54%	167.32%	145.10%	105.07%	115.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	0.93	1.19	1.28	1.01	1.89	2.20	-17.16%
YoY %	-23.66%	-21.85%	-7.03%	26.73%	-46.56%	-14.09%	-	-
Horiz. %	32.27%	42.27%	54.09%	58.18%	45.91%	85.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos