[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 294.85%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,868 89,728 69,694 47,225 22,312 69,454 55,810 -40.02%
PBT 5,638 25,617 22,076 15,210 4,067 20,689 16,952 -51.90%
Tax -1,851 -4,634 -3,859 -2,409 -825 -2,055 -3,793 -37.93%
NP 3,787 20,983 18,217 12,801 3,242 18,634 13,159 -56.31%
-
NP to SH 3,787 20,983 18,217 12,801 3,242 18,634 13,159 -56.31%
-
Tax Rate 32.83% 18.09% 17.48% 15.84% 20.29% 9.93% 22.37% -
Total Cost 22,081 68,745 51,477 34,424 19,070 50,820 42,651 -35.44%
-
Net Worth 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 1,161,220 -11.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 15,709 - - - 11,211 - -
Div Payout % - 74.87% - - - 60.17% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 1,161,220 -11.12%
NOSH 224,082 224,417 224,347 224,185 223,586 224,235 224,173 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.64% 23.39% 26.14% 27.11% 14.53% 26.83% 23.58% -
ROE 0.39% 2.17% 1.64% 1.15% 0.30% 1.71% 1.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.54 39.98 31.07 21.07 9.98 30.97 24.90 -40.02%
EPS 1.69 9.35 8.12 5.71 1.45 8.31 5.87 -56.29%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.34 4.30 4.95 4.96 4.89 4.87 5.18 -11.09%
Adjusted Per Share Value based on latest NOSH - 224,389
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.31 42.69 33.16 22.47 10.62 33.04 26.55 -40.01%
EPS 1.80 9.98 8.67 6.09 1.54 8.87 6.26 -56.33%
DPS 0.00 7.47 0.00 0.00 0.00 5.33 0.00 -
NAPS 4.627 4.5912 5.2836 5.2905 5.2019 5.1956 5.5248 -11.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.33 1.34 1.59 1.40 1.35 1.30 1.17 -
P/RPS 11.52 3.35 5.12 6.65 13.53 4.20 4.70 81.49%
P/EPS 78.70 14.33 19.58 24.52 93.10 15.64 19.93 149.20%
EY 1.27 6.98 5.11 4.08 1.07 6.39 5.02 -59.89%
DY 0.00 5.22 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.31 0.31 0.32 0.28 0.28 0.27 0.23 21.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 30/05/03 -
Price 1.38 1.22 1.38 1.53 1.51 1.41 1.22 -
P/RPS 11.95 3.05 4.44 7.26 15.13 4.55 4.90 80.88%
P/EPS 81.66 13.05 17.00 26.80 104.14 16.97 20.78 148.40%
EY 1.22 7.66 5.88 3.73 0.96 5.89 4.81 -59.83%
DY 0.00 5.74 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.32 0.28 0.28 0.31 0.31 0.29 0.24 21.07%

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