[DEGEM] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.12%
YoY- -9.91%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 52,011 60,566 47,235 38,701 46,351 59,166 33,759 7.46%
PBT 3,572 6,236 5,408 4,496 5,061 7,410 5,022 -5.51%
Tax -983 -1,451 -1,247 -1,359 -1,586 -2,271 -1,356 -5.21%
NP 2,589 4,785 4,161 3,137 3,475 5,139 3,666 -5.62%
-
NP to SH 2,436 4,617 3,801 3,055 3,391 5,110 3,548 -6.06%
-
Tax Rate 27.52% 23.27% 23.06% 30.23% 31.34% 30.65% 27.00% -
Total Cost 49,422 55,781 43,074 35,564 42,876 54,027 30,093 8.61%
-
Net Worth 199,910 185,999 163,654 151,410 138,052 12,741,469 109,787 10.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 199,910 185,999 163,654 151,410 138,052 12,741,469 109,787 10.49%
NOSH 132,391 131,914 131,979 133,991 134,031 134,120 133,886 -0.18%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.98% 7.90% 8.81% 8.11% 7.50% 8.69% 10.86% -
ROE 1.22% 2.48% 2.32% 2.02% 2.46% 0.04% 3.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.29 45.91 35.79 28.88 34.58 44.11 25.21 7.66%
EPS 1.84 3.50 2.88 2.28 2.53 3.81 2.65 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.41 1.24 1.13 1.03 95.00 0.82 10.70%
Adjusted Per Share Value based on latest NOSH - 133,991
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.81 45.20 35.25 28.88 34.59 44.15 25.19 7.46%
EPS 1.82 3.45 2.84 2.28 2.53 3.81 2.65 -6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4919 1.3881 1.2213 1.1299 1.0302 95.0856 0.8193 10.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.73 0.95 1.04 1.02 0.79 0.95 0.80 -
P/RPS 1.86 2.07 2.91 3.53 2.28 2.15 3.17 -8.49%
P/EPS 39.67 27.14 36.11 44.74 31.23 24.93 30.19 4.65%
EY 2.52 3.68 2.77 2.24 3.20 4.01 3.31 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.84 0.90 0.77 0.01 0.98 -11.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 19/05/11 18/05/10 27/05/09 16/05/08 25/05/07 -
Price 0.995 0.85 1.03 1.03 0.90 0.95 1.18 -
P/RPS 2.53 1.85 2.88 3.57 2.60 2.15 4.68 -9.73%
P/EPS 54.08 24.29 35.76 45.18 35.57 24.93 44.53 3.28%
EY 1.85 4.12 2.80 2.21 2.81 4.01 2.25 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.83 0.91 0.87 0.01 1.44 -12.18%

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