[DEGEM] YoY 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- 57.09%
YoY- 57.78%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 44,131 44,082 53,430 38,846 33,361 29,987 34,357 4.25%
PBT 4,538 5,221 6,148 6,857 5,185 2,360 4,399 0.51%
Tax -1,675 -1,209 -1,114 -1,776 -1,993 -835 -993 9.10%
NP 2,863 4,012 5,034 5,081 3,192 1,525 3,406 -2.85%
-
NP to SH 2,903 3,850 4,829 5,019 3,181 1,518 3,406 -2.62%
-
Tax Rate 36.91% 23.16% 18.12% 25.90% 38.44% 35.38% 22.57% -
Total Cost 41,268 40,070 48,396 33,765 30,169 28,462 30,951 4.90%
-
Net Worth 153,067 143,536 134,138 115,102 102,006 102,531 95,872 8.10%
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 153,067 143,536 134,138 115,102 102,006 102,531 95,872 8.10%
NOSH 131,954 134,146 134,138 133,840 134,219 133,157 126,148 0.75%
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 6.49% 9.10% 9.42% 13.08% 9.57% 5.09% 9.91% -
ROE 1.90% 2.68% 3.60% 4.36% 3.12% 1.48% 3.55% -
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 33.44 32.86 39.83 29.02 24.86 22.52 27.24 3.47%
EPS 2.20 2.87 3.60 3.75 2.37 1.14 2.70 -3.35%
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 32.93 32.90 39.87 28.99 24.90 22.38 25.64 4.25%
EPS 2.17 2.87 3.60 3.75 2.37 1.13 2.54 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1423 1.0712 1.001 0.859 0.7612 0.7652 0.7155 8.10%
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 3.14 2.74 2.21 3.62 2.90 3.11 5.14 -7.88%
P/EPS 47.73 31.36 24.44 28.00 30.38 61.40 51.85 -1.36%
EY 2.10 3.19 4.09 3.57 3.29 1.63 1.93 1.41%
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 3.32 2.37 2.01 4.13 2.78 3.33 5.07 -6.81%
P/EPS 50.45 27.18 22.22 32.00 29.11 65.79 51.11 -0.21%
EY 1.98 3.68 4.50 3.13 3.43 1.52 1.96 0.16%
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