[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.29%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 142,445 164,518 108,517 101,924 81,974 94,135 79,299 10.24%
PBT 15,885 18,817 15,717 13,668 7,208 13,489 13,401 2.87%
Tax -4,447 -4,752 -3,685 -3,861 -2,203 -3,745 -4,315 0.50%
NP 11,438 14,065 12,032 9,807 5,005 9,744 9,086 3.90%
-
NP to SH 11,230 13,761 11,880 9,796 4,944 9,744 9,086 3.59%
-
Tax Rate 27.99% 25.25% 23.45% 28.25% 30.56% 27.76% 32.20% -
Total Cost 131,007 150,453 96,485 92,117 76,969 84,391 70,213 10.94%
-
Net Worth 143,390 133,992 115,183 101,846 103,441 95,801 84,433 9.21%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 143,390 133,992 115,183 101,846 103,441 95,801 84,433 9.21%
NOSH 134,009 133,992 133,934 134,008 134,339 126,054 63,009 13.38%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.03% 8.55% 11.09% 9.62% 6.11% 10.35% 11.46% -
ROE 7.83% 10.27% 10.31% 9.62% 4.78% 10.17% 10.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 106.29 122.78 81.02 76.06 61.02 74.68 125.85 -2.77%
EPS 8.38 10.27 8.87 7.31 3.71 7.73 14.42 -8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 0.86 0.76 0.77 0.76 1.34 -3.67%
Adjusted Per Share Value based on latest NOSH - 134,219
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 106.30 122.77 80.98 76.06 61.17 70.25 59.18 10.24%
EPS 8.38 10.27 8.87 7.31 3.69 7.27 6.78 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0701 0.9999 0.8596 0.76 0.772 0.7149 0.6301 9.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.90 0.88 1.05 0.72 0.70 1.40 2.96 -
P/RPS 0.85 0.72 1.30 0.95 1.15 1.87 2.35 -15.57%
P/EPS 10.74 8.57 11.84 9.85 19.02 18.11 20.53 -10.22%
EY 9.31 11.67 8.45 10.15 5.26 5.52 4.87 11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 1.22 0.95 0.91 1.84 2.21 -14.87%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 20/11/07 30/11/06 28/11/05 25/11/04 05/11/03 -
Price 0.78 0.80 1.20 0.69 0.75 1.38 2.95 -
P/RPS 0.73 0.65 1.48 0.91 1.23 1.85 2.34 -17.63%
P/EPS 9.31 7.79 13.53 9.44 20.38 17.85 20.46 -12.28%
EY 10.74 12.84 7.39 10.59 4.91 5.60 4.89 13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.40 0.91 0.97 1.82 2.20 -16.78%

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