[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -87.89%
YoY- -28.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,160 62,744 41,138 20,687 85,732 67,901 47,079 52.09%
PBT 59,534 60,980 64,893 3,198 25,419 20,489 15,013 151.16%
Tax -1,427 -668 -31 -502 -3,150 -4,139 -2,966 -38.68%
NP 58,107 60,312 64,862 2,696 22,269 16,350 12,047 186.29%
-
NP to SH 58,107 60,312 64,862 2,696 22,269 16,350 12,047 186.29%
-
Tax Rate 2.40% 1.10% 0.05% 15.70% 12.39% 20.20% 19.76% -
Total Cost 30,053 2,432 -23,724 17,991 63,463 51,551 35,032 -9.74%
-
Net Worth 909,424 1,020,934 1,037,262 989,276 988,734 979,203 988,932 -5.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 26,233 - - - 20,224 - - -
Div Payout % 45.15% - - - 90.82% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 909,424 1,020,934 1,037,262 989,276 988,734 979,203 988,932 -5.44%
NOSH 218,611 219,555 220,694 222,809 224,712 224,587 224,757 -1.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 65.91% 96.12% 157.67% 13.03% 25.98% 24.08% 25.59% -
ROE 6.39% 5.91% 6.25% 0.27% 2.25% 1.67% 1.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.33 28.58 18.64 9.28 38.15 30.23 20.95 54.93%
EPS 26.58 27.47 29.39 1.21 9.91 7.28 5.36 191.65%
DPS 12.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 4.16 4.65 4.70 4.44 4.40 4.36 4.40 -3.68%
Adjusted Per Share Value based on latest NOSH - 222,809
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.94 29.85 19.57 9.84 40.79 32.31 22.40 52.08%
EPS 27.65 28.70 30.86 1.28 10.60 7.78 5.73 186.38%
DPS 12.48 0.00 0.00 0.00 9.62 0.00 0.00 -
NAPS 4.3268 4.8574 4.9351 4.7068 4.7042 4.6588 4.7051 -5.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.46 1.44 1.27 1.41 1.35 1.26 1.40 -
P/RPS 3.62 5.04 6.81 15.19 3.54 4.17 6.68 -33.60%
P/EPS 5.49 5.24 4.32 116.53 13.62 17.31 26.12 -64.75%
EY 18.21 19.08 23.14 0.86 7.34 5.78 3.83 183.56%
DY 8.22 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.35 0.31 0.27 0.32 0.31 0.29 0.32 6.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 -
Price 1.39 1.41 1.44 1.45 1.25 1.18 1.35 -
P/RPS 3.45 4.93 7.73 15.62 3.28 3.90 6.44 -34.11%
P/EPS 5.23 5.13 4.90 119.83 12.61 16.21 25.19 -65.03%
EY 19.12 19.48 20.41 0.83 7.93 6.17 3.97 186.01%
DY 8.63 0.00 0.00 0.00 7.20 0.00 0.00 -
P/NAPS 0.33 0.30 0.31 0.33 0.28 0.27 0.31 4.26%

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