[DEGEM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 50.76%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,210 41,203 34,708 30,631 28,050 0 -
PBT -255 2,724 5,971 5,435 4,247 0 -
Tax 130 -1,907 -1,929 -1,470 -948 0 -
NP -125 817 4,042 3,965 3,299 0 -
-
NP to SH -125 817 4,042 3,965 3,299 0 -
-
Tax Rate - 70.01% 32.31% 27.05% 22.32% - -
Total Cost 26,335 40,386 30,666 26,666 24,751 0 -
-
Net Worth 115,277 103,319 62,986 41,982 67,155 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 3,780 1,889 2,099 2,098 - -
Div Payout % - 462.67% 46.75% 52.94% 63.61% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 115,277 103,319 62,986 41,982 67,155 0 -
NOSH 138,888 126,000 62,986 41,982 41,972 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.48% 1.98% 11.65% 12.94% 11.76% 0.00% -
ROE -0.11% 0.79% 6.42% 9.44% 4.91% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.87 32.70 55.10 72.96 66.83 0.00 -
EPS -0.09 0.65 3.21 6.29 7.86 0.00 -
DPS 0.00 3.00 3.00 5.00 5.00 0.00 -
NAPS 0.83 0.82 1.00 1.00 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,982
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.56 30.75 25.90 22.86 20.93 0.00 -
EPS -0.09 0.61 3.02 2.96 2.46 0.00 -
DPS 0.00 2.82 1.41 1.57 1.57 0.00 -
NAPS 0.8603 0.771 0.47 0.3133 0.5012 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.67 1.35 2.92 2.08 2.79 0.00 -
P/RPS 3.55 4.13 5.30 2.85 4.17 0.00 -
P/EPS -744.44 208.20 45.50 22.02 35.50 0.00 -
EY -0.13 0.48 2.20 4.54 2.82 0.00 -
DY 0.00 2.22 1.03 2.40 1.79 0.00 -
P/NAPS 0.81 1.65 2.92 2.08 1.74 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 26/02/04 25/02/03 11/03/02 - -
Price 0.73 1.36 3.18 2.09 2.88 0.00 -
P/RPS 3.87 4.16 5.77 2.86 4.31 0.00 -
P/EPS -811.11 209.74 49.55 22.13 36.64 0.00 -
EY -0.12 0.48 2.02 4.52 2.73 0.00 -
DY 0.00 2.21 0.94 2.39 1.74 0.00 -
P/NAPS 0.88 1.66 3.18 2.09 1.80 0.00 -

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
Post a Comment