[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.48%
YoY- 17.04%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 101,924 81,974 94,135 79,299 71,645 60,311 0 -
PBT 13,668 7,208 13,489 13,401 11,474 9,842 0 -
Tax -3,861 -2,203 -3,745 -4,315 -3,711 -2,995 0 -
NP 9,807 5,005 9,744 9,086 7,763 6,847 0 -
-
NP to SH 9,796 4,944 9,744 9,086 7,763 6,847 0 -
-
Tax Rate 28.25% 30.56% 27.76% 32.20% 32.34% 30.43% - -
Total Cost 92,117 76,969 84,391 70,213 63,882 53,464 0 -
-
Net Worth 101,846 103,441 95,801 84,433 73,513 36,877 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 101,846 103,441 95,801 84,433 73,513 36,877 0 -
NOSH 134,008 134,339 126,054 63,009 42,007 23,488 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.62% 6.11% 10.35% 11.46% 10.84% 11.35% 0.00% -
ROE 9.62% 4.78% 10.17% 10.76% 10.56% 18.57% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.06 61.02 74.68 125.85 170.55 256.76 0.00 -
EPS 7.31 3.71 7.73 14.42 18.48 29.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.76 1.34 1.75 1.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 62,954
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.06 61.17 70.25 59.18 53.47 45.01 0.00 -
EPS 7.31 3.69 7.27 6.78 5.79 5.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.772 0.7149 0.6301 0.5486 0.2752 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.72 0.70 1.40 2.96 2.80 0.00 0.00 -
P/RPS 0.95 1.15 1.87 2.35 1.64 0.00 0.00 -
P/EPS 9.85 19.02 18.11 20.53 15.15 0.00 0.00 -
EY 10.15 5.26 5.52 4.87 6.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 1.84 2.21 1.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 25/11/04 05/11/03 15/01/03 14/01/02 - -
Price 0.69 0.75 1.38 2.95 2.30 3.24 0.00 -
P/RPS 0.91 1.23 1.85 2.34 1.35 1.26 0.00 -
P/EPS 9.44 20.38 17.85 20.46 12.45 11.11 0.00 -
EY 10.59 4.91 5.60 4.89 8.03 9.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.82 2.20 1.31 2.06 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