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

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
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 42,675 52,012 51,922 35,912 39,044 26,052 31,702 5.07%
PBT 4,149 5,603 5,259 3,838 5,540 2,354 4,652 -1.88%
Tax -1,146 -1,652 -1,367 -553 -1,209 -872 -1,440 -3.73%
NP 3,003 3,951 3,892 3,285 4,331 1,482 3,212 -1.11%
-
NP to SH 2,879 3,989 3,822 3,195 4,322 1,475 3,212 -1.80%
-
Tax Rate 27.62% 29.48% 25.99% 14.41% 21.82% 37.04% 30.95% -
Total Cost 39,672 48,061 48,030 32,627 34,713 24,570 28,490 5.67%
-
Net Worth 152,573 141,890 131,423 112,764 116,413 103,648 94,470 8.31%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 152,573 141,890 131,423 112,764 116,413 103,648 94,470 8.31%
NOSH 132,672 133,859 134,105 134,243 133,808 132,882 125,960 0.86%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.04% 7.60% 7.50% 9.15% 11.09% 5.69% 10.13% -
ROE 1.89% 2.81% 2.91% 2.83% 3.71% 1.42% 3.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 32.17 38.86 38.72 26.75 29.18 19.61 25.17 4.17%
EPS 2.17 2.98 2.85 2.38 3.23 1.11 2.55 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 0.98 0.84 0.87 0.78 0.75 7.38%
Adjusted Per Share Value based on latest NOSH - 134,243
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 31.85 38.81 38.75 26.80 29.14 19.44 23.66 5.07%
EPS 2.15 2.98 2.85 2.38 3.23 1.10 2.40 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.0589 0.9808 0.8415 0.8688 0.7735 0.705 8.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 43.78 28.52 34.74 52.52 24.77 80.18 117.65 -15.18%
EY 2.28 3.51 2.88 1.90 4.04 1.25 0.85 17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.01 1.49 0.92 1.14 4.00 -23.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 46.08 25.17 31.93 42.02 34.37 71.17 55.69 -3.10%
EY 2.17 3.97 3.13 2.38 2.91 1.41 1.80 3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.93 1.19 1.28 1.01 1.89 -12.12%

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