[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.15%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 125,507 142,445 164,518 108,517 101,924 81,974 94,135 4.90%
PBT 13,183 15,885 18,817 15,717 13,668 7,208 13,489 -0.38%
Tax -4,180 -4,447 -4,752 -3,685 -3,861 -2,203 -3,745 1.84%
NP 9,003 11,438 14,065 12,032 9,807 5,005 9,744 -1.30%
-
NP to SH 8,837 11,230 13,761 11,880 9,796 4,944 9,744 -1.61%
-
Tax Rate 31.71% 27.99% 25.25% 23.45% 28.25% 30.56% 27.76% -
Total Cost 116,504 131,007 150,453 96,485 92,117 76,969 84,391 5.51%
-
Net Worth 154,381 143,390 133,992 115,183 101,846 103,441 95,801 8.27%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 154,381 143,390 133,992 115,183 101,846 103,441 95,801 8.27%
NOSH 133,087 134,009 133,992 133,934 134,008 134,339 126,054 0.90%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.17% 8.03% 8.55% 11.09% 9.62% 6.11% 10.35% -
ROE 5.72% 7.83% 10.27% 10.31% 9.62% 4.78% 10.17% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.30 106.29 122.78 81.02 76.06 61.02 74.68 3.96%
EPS 6.64 8.38 10.27 8.87 7.31 3.71 7.73 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.07 1.00 0.86 0.76 0.77 0.76 7.29%
Adjusted Per Share Value based on latest NOSH - 133,840
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 93.66 106.30 122.77 80.98 76.06 61.17 70.25 4.90%
EPS 6.59 8.38 10.27 8.87 7.31 3.69 7.27 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1521 1.0701 0.9999 0.8596 0.76 0.772 0.7149 8.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 0.90 0.88 1.05 0.72 0.70 1.40 -
P/RPS 1.11 0.85 0.72 1.30 0.95 1.15 1.87 -8.32%
P/EPS 15.81 10.74 8.57 11.84 9.85 19.02 18.11 -2.23%
EY 6.32 9.31 11.67 8.45 10.15 5.26 5.52 2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.88 1.22 0.95 0.91 1.84 -11.06%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 28/11/05 25/11/04 -
Price 1.11 0.78 0.80 1.20 0.69 0.75 1.38 -
P/RPS 1.18 0.73 0.65 1.48 0.91 1.23 1.85 -7.21%
P/EPS 16.72 9.31 7.79 13.53 9.44 20.38 17.85 -1.08%
EY 5.98 10.74 12.84 7.39 10.59 4.91 5.60 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.73 0.80 1.40 0.91 0.97 1.82 -10.10%

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