[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 46.97%
YoY- -81.46%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 32,894 99,071 54,658 34,867 20,472 88,160 62,744 -34.95%
PBT 14,412 37,994 16,888 14,402 10,146 59,534 60,980 -61.74%
Tax -3,050 5,593 -3,106 -2,377 -1,964 -1,427 -668 174.96%
NP 11,362 43,587 13,782 12,025 8,182 58,107 60,312 -67.10%
-
NP to SH 11,362 43,587 13,782 12,025 8,182 58,107 60,312 -67.10%
-
Tax Rate 21.16% -14.72% 18.39% 16.50% 19.36% 2.40% 1.10% -
Total Cost 21,532 55,484 40,876 22,842 12,290 30,053 2,432 327.40%
-
Net Worth 937,472 923,726 887,363 904,554 903,875 909,424 1,020,934 -5.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 21,482 - - - 26,233 - -
Div Payout % - 49.29% - - - 45.15% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 937,472 923,726 887,363 904,554 903,875 909,424 1,020,934 -5.52%
NOSH 216,007 214,820 214,339 214,349 214,188 218,611 219,555 -1.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.54% 44.00% 25.21% 34.49% 39.97% 65.91% 96.12% -
ROE 1.21% 4.72% 1.55% 1.33% 0.91% 6.39% 5.91% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.23 46.12 25.50 16.27 9.56 40.33 28.58 -34.24%
EPS 5.26 20.29 6.43 5.61 3.82 26.58 27.47 -66.74%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 4.34 4.30 4.14 4.22 4.22 4.16 4.65 -4.49%
Adjusted Per Share Value based on latest NOSH - 214,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.65 47.14 26.01 16.59 9.74 41.94 29.85 -34.95%
EPS 5.41 20.74 6.56 5.72 3.89 27.65 28.70 -67.09%
DPS 0.00 10.22 0.00 0.00 0.00 12.48 0.00 -
NAPS 4.4603 4.3949 4.2219 4.3037 4.3004 4.3268 4.8574 -5.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.98 1.80 1.72 1.39 1.42 1.46 1.44 -
P/RPS 13.00 3.90 6.74 8.55 14.86 3.62 5.04 87.97%
P/EPS 37.64 8.87 26.75 24.78 37.17 5.49 5.24 271.84%
EY 2.66 11.27 3.74 4.04 2.69 18.21 19.08 -73.08%
DY 0.00 5.56 0.00 0.00 0.00 8.22 0.00 -
P/NAPS 0.46 0.42 0.42 0.33 0.34 0.35 0.31 30.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 30/08/06 29/05/06 -
Price 1.94 1.95 1.64 1.68 1.53 1.39 1.41 -
P/RPS 12.74 4.23 6.43 10.33 16.01 3.45 4.93 88.20%
P/EPS 36.88 9.61 25.51 29.95 40.05 5.23 5.13 272.04%
EY 2.71 10.41 3.92 3.34 2.50 19.12 19.48 -73.11%
DY 0.00 5.13 0.00 0.00 0.00 8.63 0.00 -
P/NAPS 0.45 0.45 0.40 0.40 0.36 0.33 0.30 31.00%

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