[DEGEM] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -10.76%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 183,142 148,484 111,768 133,197 119,921 104,181 90,550 12.44%
PBT 24,752 19,408 7,402 14,269 19,534 17,485 14,735 9.02%
Tax -5,414 -5,361 -2,222 -4,883 -6,083 -5,682 -4,091 4.77%
NP 19,338 14,047 5,180 9,386 13,451 11,803 10,644 10.45%
-
NP to SH 19,020 13,916 5,178 9,426 13,451 11,803 10,644 10.14%
-
Tax Rate 21.87% 27.62% 30.02% 34.22% 31.14% 32.50% 27.76% -
Total Cost 163,804 134,437 106,588 123,811 106,470 92,378 79,906 12.69%
-
Net Worth 12,741,469 109,787 112,757 103,641 63,044 80,024 70,114 137.80%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 3,780 1,889 2,099 2,098 -
Div Payout % - - - 40.10% 14.05% 17.78% 19.72% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 12,741,469 109,787 112,757 103,641 63,044 80,024 70,114 137.80%
NOSH 134,120 133,886 134,235 136,369 63,044 63,011 41,984 21.33%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.56% 9.46% 4.63% 7.05% 11.22% 11.33% 11.75% -
ROE 0.15% 12.68% 4.59% 9.09% 21.34% 14.75% 15.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 136.55 110.90 83.26 97.67 190.22 165.34 215.67 -7.32%
EPS 14.18 10.39 3.86 6.91 21.34 18.73 25.35 -9.22%
DPS 0.00 0.00 0.00 2.77 3.00 3.33 5.00 -
NAPS 95.00 0.82 0.84 0.76 1.00 1.27 1.67 95.99%
Adjusted Per Share Value based on latest NOSH - 136,369
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 136.67 110.81 83.41 99.40 89.49 77.75 67.57 12.44%
EPS 14.19 10.39 3.86 7.03 10.04 8.81 7.94 10.15%
DPS 0.00 0.00 0.00 2.82 1.41 1.57 1.57 -
NAPS 95.0856 0.8193 0.8415 0.7734 0.4705 0.5972 0.5232 137.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.95 0.80 0.73 1.10 3.40 1.63 2.98 -
P/RPS 0.70 0.72 0.88 1.13 1.79 0.99 1.38 -10.68%
P/EPS 6.70 7.70 18.92 15.91 15.94 8.70 11.75 -8.92%
EY 14.93 12.99 5.28 6.28 6.28 11.49 8.51 9.81%
DY 0.00 0.00 0.00 2.52 0.88 2.04 1.68 -
P/NAPS 0.01 0.98 0.87 1.45 3.40 1.28 1.78 -57.80%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 16/05/08 25/05/07 29/05/06 25/05/05 21/05/04 20/05/03 24/05/02 -
Price 0.95 1.18 0.79 0.93 3.00 1.88 3.08 -
P/RPS 0.70 1.06 0.95 0.95 1.58 1.14 1.43 -11.21%
P/EPS 6.70 11.35 20.48 13.45 14.06 10.04 12.15 -9.43%
EY 14.93 8.81 4.88 7.43 7.11 9.96 8.23 10.42%
DY 0.00 0.00 0.00 2.98 1.00 1.77 1.62 -
P/NAPS 0.01 1.44 0.94 1.22 3.00 1.48 1.84 -58.03%

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