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

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.1%
YoY- 59.36%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 172,398 200,199 199,152 145,352 124,760 127,547 124,917 5.51%
PBT 20,136 18,278 26,173 17,706 10,588 11,971 19,946 0.15%
Tax -6,322 -5,683 -6,228 -4,705 -2,559 -4,315 -6,071 0.67%
NP 13,814 12,595 19,945 13,001 8,029 7,656 13,875 -0.07%
-
NP to SH 13,688 12,464 19,647 12,789 8,025 7,689 13,875 -0.22%
-
Tax Rate 31.40% 31.09% 23.80% 26.57% 24.17% 36.05% 30.44% -
Total Cost 158,584 187,604 179,207 132,351 116,731 119,891 111,042 6.11%
-
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 - - - - - 3,780 1,889 -
Div Payout % - - - - - 49.16% 13.62% -
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 8.01% 6.29% 10.01% 8.94% 6.44% 6.00% 11.11% -
ROE 8.97% 8.78% 14.95% 11.34% 6.89% 7.42% 14.69% -
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 129.94 149.56 148.50 108.27 93.24 95.98 99.17 4.60%
EPS 10.32 9.31 14.65 9.53 6.00 5.79 11.02 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 2.84 1.50 -
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 128.66 149.40 148.62 108.47 93.10 95.18 93.22 5.51%
EPS 10.21 9.30 14.66 9.54 5.99 5.74 10.35 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 1.41 -
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 0.73 0.57 0.67 1.15 0.86 0.93 3.03 -21.10%
P/EPS 9.21 9.13 6.76 13.12 13.34 15.38 27.23 -16.52%
EY 10.86 10.95 14.80 7.62 7.50 6.50 3.67 19.80%
DY 0.00 0.00 0.00 0.00 0.00 3.20 0.50 -
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 0.77 0.50 0.61 0.92 1.19 0.82 1.43 -9.79%
P/EPS 9.69 8.05 6.21 10.50 18.51 13.65 12.89 -4.64%
EY 10.32 12.42 16.10 9.53 5.40 7.32 7.76 4.86%
DY 0.00 0.00 0.00 0.00 0.00 3.60 1.06 -
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