[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -43.68%
YoY- 203.49%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 99,071 72,877 69,734 81,888 88,160 83,658 82,276 13.22%
PBT 37,994 22,517 28,804 40,584 59,534 81,306 129,786 -56.01%
Tax 5,593 -4,141 -4,754 -7,856 -1,427 -890 -62 -
NP 43,587 18,376 24,050 32,728 58,107 80,416 129,724 -51.76%
-
NP to SH 43,587 18,376 24,050 32,728 58,107 80,416 129,724 -51.76%
-
Tax Rate -14.72% 18.39% 16.50% 19.36% 2.40% 1.09% 0.05% -
Total Cost 55,484 54,501 45,684 49,160 30,053 3,242 -47,448 -
-
Net Worth 923,726 887,363 904,554 903,875 909,424 1,020,934 1,037,262 -7.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 21,482 - - - 26,233 - - -
Div Payout % 49.29% - - - 45.15% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 923,726 887,363 904,554 903,875 909,424 1,020,934 1,037,262 -7.45%
NOSH 214,820 214,339 214,349 214,188 218,611 219,555 220,694 -1.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 44.00% 25.21% 34.49% 39.97% 65.91% 96.12% 157.67% -
ROE 4.72% 2.07% 2.66% 3.62% 6.39% 7.88% 12.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.12 34.00 32.53 38.23 40.33 38.10 37.28 15.28%
EPS 20.29 8.57 11.22 15.28 26.58 36.63 58.78 -50.88%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 4.30 4.14 4.22 4.22 4.16 4.65 4.70 -5.77%
Adjusted Per Share Value based on latest NOSH - 214,188
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.14 34.67 33.18 38.96 41.94 39.80 39.15 13.21%
EPS 20.74 8.74 11.44 15.57 27.65 38.26 61.72 -51.76%
DPS 10.22 0.00 0.00 0.00 12.48 0.00 0.00 -
NAPS 4.3949 4.2219 4.3037 4.3004 4.3268 4.8574 4.9351 -7.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.80 1.72 1.39 1.42 1.46 1.44 1.27 -
P/RPS 3.90 5.06 4.27 3.71 3.62 3.78 3.41 9.39%
P/EPS 8.87 20.06 12.39 9.29 5.49 3.93 2.16 157.10%
EY 11.27 4.98 8.07 10.76 18.21 25.44 46.28 -61.10%
DY 5.56 0.00 0.00 0.00 8.22 0.00 0.00 -
P/NAPS 0.42 0.42 0.33 0.34 0.35 0.31 0.27 34.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 29/11/06 30/08/06 29/05/06 27/02/06 -
Price 1.95 1.64 1.68 1.53 1.39 1.41 1.44 -
P/RPS 4.23 4.82 5.16 4.00 3.45 3.70 3.86 6.31%
P/EPS 9.61 19.13 14.97 10.01 5.23 3.85 2.45 149.34%
EY 10.41 5.23 6.68 9.99 19.12 25.98 40.82 -59.88%
DY 5.13 0.00 0.00 0.00 8.63 0.00 0.00 -
P/NAPS 0.45 0.40 0.40 0.36 0.33 0.30 0.31 28.29%

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