[DEGEM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[DEGEM] DEGEM BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -9.95%

YoY- -26.08%

Quarter Report

DEGEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	42,675	52,012	51,922	35,912	39,044	26,052	31,702	5.07%
YoY %	-17.95%	0.17%	44.58%	-8.02%	49.87%	-17.82%	-	-
Horiz. %	134.61%	164.07%	163.78%	113.28%	123.16%	82.18%	100.00%	-
PBT	4,149	5,603	5,259	3,838	5,540	2,354	4,652	-1.88%
YoY %	-25.95%	6.54%	37.02%	-30.72%	135.34%	-49.40%	-	-
Horiz. %	89.19%	120.44%	113.05%	82.50%	119.09%	50.60%	100.00%	-
Tax	-1,146	-1,652	-1,367	-553	-1,209	-872	-1,440	-3.73%
YoY %	30.63%	-20.85%	-147.20%	54.26%	-38.65%	39.44%	-	-
Horiz. %	79.58%	114.72%	94.93%	38.40%	83.96%	60.56%	100.00%	-
NP	3,003	3,951	3,892	3,285	4,331	1,482	3,212	-1.11%
YoY %	-23.99%	1.52%	18.48%	-24.15%	192.24%	-53.86%	-	-
Horiz. %	93.49%	123.01%	121.17%	102.27%	134.84%	46.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,879	3,989	3,822	3,195	4,322	1,475	3,212	-1.80%
YoY %	-27.83%	4.37%	19.62%	-26.08%	193.02%	-54.08%	-	-
Horiz. %	89.63%	124.19%	118.99%	99.47%	134.56%	45.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.62%	29.48%	25.99%	14.41%	21.82%	37.04%	30.95%	-
YoY %	-6.31%	13.43%	80.36%	-33.96%	-41.09%	19.68%	-	-
Horiz. %	89.24%	95.25%	83.97%	46.56%	70.50%	119.68%	100.00%	-
Total Cost	39,672	48,061	48,030	32,627	34,713	24,570	28,490	5.67%
YoY %	-17.45%	0.06%	47.21%	-6.01%	41.28%	-13.76%	-	-
Horiz. %	139.25%	168.69%	168.59%	114.52%	121.84%	86.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,573	141,890	131,423	112,764	116,413	103,648	94,470	8.31%
YoY %	7.53%	7.96%	16.55%	-3.13%	12.32%	9.72%	-	-
Horiz. %	161.50%	150.20%	139.12%	119.36%	123.23%	109.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	152,573	141,890	131,423	112,764	116,413	103,648	94,470	8.31%
YoY %	7.53%	7.96%	16.55%	-3.13%	12.32%	9.72%	-	-
Horiz. %	161.50%	150.20%	139.12%	119.36%	123.23%	109.72%	100.00%	-
NOSH	132,672	133,859	134,105	134,243	133,808	132,882	125,960	0.86%
YoY %	-0.89%	-0.18%	-0.10%	0.33%	0.70%	5.50%	-	-
Horiz. %	105.33%	106.27%	106.47%	106.58%	106.23%	105.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.04%	7.60%	7.50%	9.15%	11.09%	5.69%	10.13%	-
YoY %	-7.37%	1.33%	-18.03%	-17.49%	94.90%	-43.83%	-	-
Horiz. %	69.50%	75.02%	74.04%	90.33%	109.48%	56.17%	100.00%	-
ROE	1.89%	2.81%	2.91%	2.83%	3.71%	1.42%	3.40%	-
YoY %	-32.74%	-3.44%	2.83%	-23.72%	161.27%	-58.24%	-	-
Horiz. %	55.59%	82.65%	85.59%	83.24%	109.12%	41.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	32.17	38.86	38.72	26.75	29.18	19.61	25.17	4.17%
YoY %	-17.22%	0.36%	44.75%	-8.33%	48.80%	-22.09%	-	-
Horiz. %	127.81%	154.39%	153.83%	106.28%	115.93%	77.91%	100.00%	-
EPS	2.17	2.98	2.85	2.38	3.23	1.11	2.55	-2.65%
YoY %	-27.18%	4.56%	19.75%	-26.32%	190.99%	-56.47%	-	-
Horiz. %	85.10%	116.86%	111.76%	93.33%	126.67%	43.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.15	1.06	0.98	0.84	0.87	0.78	0.75	7.38%
YoY %	8.49%	8.16%	16.67%	-3.45%	11.54%	4.00%	-	-
Horiz. %	153.33%	141.33%	130.67%	112.00%	116.00%	104.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,243
RPS	31.85	38.81	38.75	26.80	29.14	19.44	23.66	5.07%
YoY %	-17.93%	0.15%	44.59%	-8.03%	49.90%	-17.84%	-	-
Horiz. %	134.62%	164.03%	163.78%	113.27%	123.16%	82.16%	100.00%	-
EPS	2.15	2.98	2.85	2.38	3.23	1.10	2.40	-1.81%
YoY %	-27.85%	4.56%	19.75%	-26.32%	193.64%	-54.17%	-	-
Horiz. %	89.58%	124.17%	118.75%	99.17%	134.58%	45.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1386	1.0589	0.9808	0.8415	0.8688	0.7735	0.705	8.31%
YoY %	7.53%	7.96%	16.55%	-3.14%	12.32%	9.72%	-	-
Horiz. %	161.50%	150.20%	139.12%	119.36%	123.23%	109.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.95	0.85	0.99	1.25	0.80	0.89	3.00	-
P/RPS	2.95	2.19	2.56	4.67	2.74	4.54	11.92	-20.75%
YoY %	34.70%	-14.45%	-45.18%	70.44%	-39.65%	-61.91%	-	-
Horiz. %	24.75%	18.37%	21.48%	39.18%	22.99%	38.09%	100.00%	-
P/EPS	43.78	28.52	34.74	52.52	24.77	80.18	117.65	-15.18%
YoY %	53.51%	-17.90%	-33.85%	112.03%	-69.11%	-31.85%	-	-
Horiz. %	37.21%	24.24%	29.53%	44.64%	21.05%	68.15%	100.00%	-
EY	2.28	3.51	2.88	1.90	4.04	1.25	0.85	17.86%
YoY %	-35.04%	21.88%	51.58%	-52.97%	223.20%	47.06%	-	-
Horiz. %	268.24%	412.94%	338.82%	223.53%	475.29%	147.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.80	1.01	1.49	0.92	1.14	4.00	-23.04%
YoY %	3.75%	-20.79%	-32.21%	61.96%	-19.30%	-71.50%	-	-
Horiz. %	20.75%	20.00%	25.25%	37.25%	23.00%	28.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	17/08/09	25/08/08	21/08/07	15/08/06	23/08/05	25/08/04	-
Price	1.00	0.75	0.91	1.00	1.11	0.79	1.42	-
P/RPS	3.11	1.93	2.35	3.74	3.80	4.03	5.64	-9.44%
YoY %	61.14%	-17.87%	-37.17%	-1.58%	-5.71%	-28.55%	-	-
Horiz. %	55.14%	34.22%	41.67%	66.31%	67.38%	71.45%	100.00%	-
P/EPS	46.08	25.17	31.93	42.02	34.37	71.17	55.69	-3.10%
YoY %	83.08%	-21.17%	-24.01%	22.26%	-51.71%	27.80%	-	-
Horiz. %	82.74%	45.20%	57.34%	75.45%	61.72%	127.80%	100.00%	-
EY	2.17	3.97	3.13	2.38	2.91	1.41	1.80	3.16%
YoY %	-45.34%	26.84%	31.51%	-18.21%	106.38%	-21.67%	-	-
Horiz. %	120.56%	220.56%	173.89%	132.22%	161.67%	78.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.71	0.93	1.19	1.28	1.01	1.89	-12.12%
YoY %	22.54%	-23.66%	-21.85%	-7.03%	26.73%	-46.56%	-	-
Horiz. %	46.03%	37.57%	49.21%	62.96%	67.72%	53.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos