[DEGEM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 94.24%
YoY- -19.59%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 112,865 115,226 99,876 81,376 98,363 111,088 69,671 8.36%
PBT 8,608 11,221 12,008 8,645 10,664 12,669 8,860 -0.47%
Tax -2,358 -2,920 -3,465 -2,505 -3,238 -3,638 -1,909 3.57%
NP 6,250 8,301 8,543 6,140 7,426 9,031 6,951 -1.75%
-
NP to SH 5,694 7,995 7,775 5,934 7,380 8,932 6,861 -3.05%
-
Tax Rate 27.39% 26.02% 28.86% 28.98% 30.36% 28.72% 21.55% -
Total Cost 106,615 106,925 91,333 75,236 90,937 102,057 62,720 9.23%
-
Net Worth 20,392,464 19,063,311 169,079 153,350 141,974 131,234 112,563 137.68%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 20,392,464 19,063,311 169,079 153,350 141,974 131,234 112,563 137.68%
NOSH 132,418 132,384 133,133 133,348 133,938 133,913 134,003 -0.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.54% 7.20% 8.55% 7.55% 7.55% 8.13% 9.98% -
ROE 0.03% 0.04% 4.60% 3.87% 5.20% 6.81% 6.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 85.23 87.04 75.02 61.03 73.44 82.96 51.99 8.57%
EPS 4.30 6.04 5.84 4.45 5.51 6.67 5.12 -2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 154.00 144.00 1.27 1.15 1.06 0.98 0.84 138.15%
Adjusted Per Share Value based on latest NOSH - 132,672
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 84.23 85.99 74.53 60.73 73.41 82.90 51.99 8.36%
EPS 4.25 5.97 5.80 4.43 5.51 6.67 5.12 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 152.1826 142.2635 1.2618 1.1444 1.0595 0.9794 0.84 137.68%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.97 0.95 1.01 0.95 0.85 0.99 1.25 -
P/RPS 1.14 1.09 1.35 1.56 1.16 1.19 2.40 -11.65%
P/EPS 22.56 15.73 17.29 21.35 15.43 14.84 24.41 -1.30%
EY 4.43 6.36 5.78 4.68 6.48 6.74 4.10 1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.80 0.83 0.80 1.01 1.49 -56.53%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 16/08/11 17/08/10 17/08/09 25/08/08 21/08/07 -
Price 0.93 0.87 0.98 1.00 0.75 0.91 1.00 -
P/RPS 1.09 1.00 1.31 1.64 1.02 1.10 1.92 -8.99%
P/EPS 21.63 14.41 16.78 22.47 13.61 13.64 19.53 1.71%
EY 4.62 6.94 5.96 4.45 7.35 7.33 5.12 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.77 0.87 0.71 0.93 1.19 -54.87%

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