[DEGEM] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -22.64%
YoY- 11.52%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 33,759 29,519 25,935 28,076 22,162 20,258 0 -
PBT 5,022 2,943 2,494 4,438 4,276 3,700 0 -
Tax -1,356 -659 -543 -1,311 -1,472 -971 0 -
NP 3,666 2,284 1,951 3,127 2,804 2,729 0 -
-
NP to SH 3,548 2,282 1,991 3,127 2,804 2,729 0 -
-
Tax Rate 27.00% 22.39% 21.77% 29.54% 34.42% 26.24% - -
Total Cost 30,093 27,235 23,984 24,949 19,358 17,529 0 -
-
Net Worth 109,787 112,757 103,641 91,414 80,024 70,114 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 109,787 112,757 103,641 91,414 80,024 70,114 0 -
NOSH 133,886 134,235 136,369 63,044 63,011 41,984 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.86% 7.74% 7.52% 11.14% 12.65% 13.47% 0.00% -
ROE 3.23% 2.02% 1.92% 3.42% 3.50% 3.89% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.21 21.99 19.02 44.53 35.17 48.25 0.00 -
EPS 2.65 1.71 1.46 4.96 4.45 6.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.84 0.76 1.45 1.27 1.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,044
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 25.19 22.03 19.35 20.95 16.54 15.12 0.00 -
EPS 2.65 1.70 1.49 2.33 2.09 2.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.8415 0.7734 0.6822 0.5972 0.5232 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.80 0.73 1.10 3.40 1.63 2.98 0.00 -
P/RPS 3.17 3.32 5.78 7.63 4.63 6.18 0.00 -
P/EPS 30.19 42.94 75.34 68.55 36.63 45.85 0.00 -
EY 3.31 2.33 1.33 1.46 2.73 2.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 1.45 2.34 1.28 1.78 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 25/05/05 21/05/04 20/05/03 24/05/02 - -
Price 1.18 0.79 0.93 3.00 1.88 3.08 0.00 -
P/RPS 4.68 3.59 4.89 6.74 5.35 6.38 0.00 -
P/EPS 44.53 46.47 63.70 60.48 42.25 47.38 0.00 -
EY 2.25 2.15 1.57 1.65 2.37 2.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.94 1.22 2.07 1.48 1.84 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