[DEGEM] YoY Cumulative 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- 102.69%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 69,671 68,563 51,987 59,778 48,868 48,014 38,198 10.53%
PBT 8,860 8,483 4,848 9,090 8,516 7,440 5,318 8.87%
Tax -1,909 -1,868 -1,368 -2,752 -2,924 -2,307 -1,406 5.22%
NP 6,951 6,615 3,480 6,338 5,592 5,133 3,912 10.04%
-
NP to SH 6,861 6,606 3,426 6,338 5,592 5,133 3,912 9.81%
-
Tax Rate 21.55% 22.02% 28.22% 30.28% 34.34% 31.01% 26.44% -
Total Cost 62,720 61,948 48,507 53,440 43,276 42,881 34,286 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 6.10% 5.67% 3.26% 6.71% 6.73% 7.10% 7.57% -
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 51.99 51.17 38.55 47.44 77.60 114.31 109.36 -11.65%
EPS 5.12 4.93 2.57 5.03 8.88 12.22 11.20 -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 51.99 51.17 38.80 44.61 36.47 35.83 28.51 10.52%
EPS 5.12 4.93 2.56 4.73 4.17 3.83 2.92 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 2.40 1.56 2.31 6.32 3.22 3.08 0.00 -
P/EPS 24.41 16.23 35.03 59.64 28.15 28.81 0.00 -
EY 4.10 6.16 2.85 1.68 3.55 3.47 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 1.92 2.17 2.05 2.99 3.74 2.78 0.00 -
P/EPS 19.53 22.52 31.10 28.23 32.66 26.02 0.00 -
EY 5.12 4.44 3.22 3.54 3.06 3.84 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