[DAIMAN] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -48.93%
YoY- -49.49%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,822 21,211 25,868 20,034 22,469 24,913 22,312 -4.49%
PBT 5,475 9,375 5,638 3,541 6,866 11,143 4,067 21.89%
Tax -1,172 -1,115 -1,851 -775 -1,450 -1,584 -825 26.34%
NP 4,303 8,260 3,787 2,766 5,416 9,559 3,242 20.75%
-
NP to SH 4,303 8,260 3,787 2,766 5,416 9,559 3,242 20.75%
-
Tax Rate 21.41% 11.89% 32.83% 21.89% 21.12% 14.22% 20.29% -
Total Cost 16,519 12,951 22,081 17,268 17,053 15,354 19,070 -9.12%
-
Net Worth 982,255 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 -6.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 5,319 - - - -
Div Payout % - - - 192.31% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 982,255 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 -6.88%
NOSH 225,287 225,068 224,082 75,989 224,730 224,389 223,586 0.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.67% 38.94% 14.64% 13.81% 24.10% 38.37% 14.53% -
ROE 0.44% 0.83% 0.39% 0.85% 0.49% 0.86% 0.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.24 9.42 11.54 26.36 10.00 11.10 9.98 -5.00%
EPS 1.91 3.67 1.69 3.64 2.41 4.26 1.45 20.14%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 4.36 4.40 4.34 4.30 4.95 4.96 4.89 -7.35%
Adjusted Per Share Value based on latest NOSH - 75,989
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.91 10.09 12.31 9.53 10.69 11.85 10.62 -4.50%
EPS 2.05 3.93 1.80 1.32 2.58 4.55 1.54 20.98%
DPS 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
NAPS 4.6734 4.7116 4.627 1.5546 5.2926 5.2953 5.2019 -6.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.26 1.40 1.33 1.34 1.59 1.40 1.35 -
P/RPS 13.63 14.86 11.52 5.08 15.90 12.61 13.53 0.49%
P/EPS 65.97 38.15 78.70 36.81 65.98 32.86 93.10 -20.50%
EY 1.52 2.62 1.27 2.72 1.52 3.04 1.07 26.34%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.31 0.31 0.32 0.28 0.28 2.36%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 -
Price 1.18 1.35 1.38 1.22 1.38 1.53 1.51 -
P/RPS 12.77 14.32 11.95 4.63 13.80 13.78 15.13 -10.68%
P/EPS 61.78 36.78 81.66 33.52 57.26 35.92 104.14 -29.37%
EY 1.62 2.72 1.22 2.98 1.75 2.78 0.96 41.69%
DY 0.00 0.00 0.00 5.74 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.32 0.28 0.28 0.31 0.31 -8.79%

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