[DEGEM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -76.01%
YoY- -79.79%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 49,218 42,320 26,210 41,203 34,708 30,631 28,050 9.81%
PBT 6,647 3,661 -255 2,724 5,971 5,435 4,247 7.74%
Tax -814 -803 130 -1,907 -1,929 -1,470 -948 -2.50%
NP 5,833 2,858 -125 817 4,042 3,965 3,299 9.95%
-
NP to SH 5,696 2,865 -125 817 4,042 3,965 3,299 9.52%
-
Tax Rate 12.25% 21.93% - 70.01% 32.31% 27.05% 22.32% -
Total Cost 43,385 39,462 26,335 40,386 30,666 26,666 24,751 9.80%
-
Net Worth 121,961 104,425 115,277 103,319 62,986 41,982 67,155 10.45%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 3,780 1,889 2,099 2,098 -
Div Payout % - - - 462.67% 46.75% 52.94% 63.61% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 121,961 104,425 115,277 103,319 62,986 41,982 67,155 10.45%
NOSH 134,023 133,878 138,888 126,000 62,986 41,982 41,972 21.33%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.85% 6.75% -0.48% 1.98% 11.65% 12.94% 11.76% -
ROE 4.67% 2.74% -0.11% 0.79% 6.42% 9.44% 4.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.72 31.61 18.87 32.70 55.10 72.96 66.83 -9.49%
EPS 4.25 2.14 -0.09 0.65 3.21 6.29 7.86 -9.73%
DPS 0.00 0.00 0.00 3.00 3.00 5.00 5.00 -
NAPS 0.91 0.78 0.83 0.82 1.00 1.00 1.60 -8.97%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.73 31.58 19.56 30.75 25.90 22.86 20.93 9.82%
EPS 4.25 2.14 -0.09 0.61 3.02 2.96 2.46 9.53%
DPS 0.00 0.00 0.00 2.82 1.41 1.57 1.57 -
NAPS 0.9102 0.7793 0.8603 0.771 0.47 0.3133 0.5012 10.45%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.20 0.76 0.67 1.35 2.92 2.08 2.79 -
P/RPS 3.27 2.40 3.55 4.13 5.30 2.85 4.17 -3.96%
P/EPS 28.24 35.51 -744.44 208.20 45.50 22.02 35.50 -3.73%
EY 3.54 2.82 -0.13 0.48 2.20 4.54 2.82 3.86%
DY 0.00 0.00 0.00 2.22 1.03 2.40 1.79 -
P/NAPS 1.32 0.97 0.81 1.65 2.92 2.08 1.74 -4.49%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 25/02/03 11/03/02 -
Price 1.10 0.80 0.73 1.36 3.18 2.09 2.88 -
P/RPS 3.00 2.53 3.87 4.16 5.77 2.86 4.31 -5.85%
P/EPS 25.88 37.38 -811.11 209.74 49.55 22.13 36.64 -5.62%
EY 3.86 2.68 -0.12 0.48 2.02 4.52 2.73 5.93%
DY 0.00 0.00 0.00 2.21 0.94 2.39 1.74 -
P/NAPS 1.21 1.03 0.88 1.66 3.18 2.09 1.80 -6.40%

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