[DAIMAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 2.15%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,658 82,276 82,748 85,732 90,534 94,158 103,472 -13.22%
PBT 81,306 129,786 12,792 25,419 27,318 30,026 22,552 135.30%
Tax -890 -62 -2,008 -3,150 -5,518 -5,932 -7,404 -75.67%
NP 80,416 129,724 10,784 22,269 21,800 24,094 15,148 204.62%
-
NP to SH 80,416 129,724 10,784 22,269 21,800 24,094 15,148 204.62%
-
Tax Rate 1.09% 0.05% 15.70% 12.39% 20.20% 19.76% 32.83% -
Total Cost 3,242 -47,448 71,964 63,463 68,734 70,064 88,324 -88.97%
-
Net Worth 1,020,934 1,037,262 989,276 988,734 979,203 988,932 972,519 3.29%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 20,224 - - - -
Div Payout % - - - 90.82% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,020,934 1,037,262 989,276 988,734 979,203 988,932 972,519 3.29%
NOSH 219,555 220,694 222,809 224,712 224,587 224,757 224,082 -1.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 96.12% 157.67% 13.03% 25.98% 24.08% 25.59% 14.64% -
ROE 7.88% 12.51% 1.09% 2.25% 2.23% 2.44% 1.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.10 37.28 37.14 38.15 40.31 41.89 46.18 -12.04%
EPS 36.63 58.78 4.84 9.91 9.71 10.72 6.76 208.82%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 4.65 4.70 4.44 4.40 4.36 4.40 4.34 4.71%
Adjusted Per Share Value based on latest NOSH - 224,204
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.80 39.15 39.37 40.79 43.07 44.80 49.23 -13.22%
EPS 38.26 61.72 5.13 10.60 10.37 11.46 7.21 204.54%
DPS 0.00 0.00 0.00 9.62 0.00 0.00 0.00 -
NAPS 4.8574 4.9351 4.7068 4.7042 4.6588 4.7051 4.627 3.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.27 1.41 1.35 1.26 1.40 1.33 -
P/RPS 3.78 3.41 3.80 3.54 3.13 3.34 2.88 19.89%
P/EPS 3.93 2.16 29.13 13.62 12.98 13.06 19.67 -65.85%
EY 25.44 46.28 3.43 7.34 7.70 7.66 5.08 192.99%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.32 0.31 0.29 0.32 0.31 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 1.41 1.44 1.45 1.25 1.18 1.35 1.38 -
P/RPS 3.70 3.86 3.90 3.28 2.93 3.22 2.99 15.27%
P/EPS 3.85 2.45 29.96 12.61 12.16 12.59 20.41 -67.14%
EY 25.98 40.82 3.34 7.93 8.23 7.94 4.90 204.37%
DY 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.33 0.28 0.27 0.31 0.32 -4.21%

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