[DAIMAN] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -40.8%
YoY- -62.37%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,034 22,469 24,913 22,312 13,644 16,719 13,763 28.47%
PBT 3,541 6,866 11,143 4,067 3,737 852 5,135 -21.96%
Tax -775 -1,450 -1,584 -825 1,739 -170 -1,273 -28.19%
NP 2,766 5,416 9,559 3,242 5,476 682 3,862 -19.96%
-
NP to SH 2,766 5,416 9,559 3,242 5,476 682 3,862 -19.96%
-
Tax Rate 21.89% 21.12% 14.22% 20.29% -46.53% 19.95% 24.79% -
Total Cost 17,268 17,053 15,354 19,070 8,168 16,037 9,901 44.94%
-
Net Worth 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 -57.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,319 - - - 11,219 - - -
Div Payout % 192.31% - - - 204.88% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 -57.02%
NOSH 75,989 224,730 224,389 223,586 224,385 219,999 224,534 -51.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.81% 24.10% 38.37% 14.53% 40.13% 4.08% 28.06% -
ROE 0.85% 0.49% 0.86% 0.30% 0.50% 0.06% 0.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.36 10.00 11.10 9.98 6.08 7.60 6.13 164.67%
EPS 3.64 2.41 4.26 1.45 2.44 0.31 1.72 64.91%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 4.30 4.95 4.96 4.89 4.87 5.18 5.16 -11.45%
Adjusted Per Share Value based on latest NOSH - 223,586
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.53 10.69 11.85 10.62 6.49 7.95 6.55 28.43%
EPS 1.32 2.58 4.55 1.54 2.61 0.32 1.84 -19.87%
DPS 2.53 0.00 0.00 0.00 5.34 0.00 0.00 -
NAPS 1.5546 5.2926 5.2953 5.2019 5.1991 5.422 5.5124 -57.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.34 1.59 1.40 1.35 1.30 1.17 1.26 -
P/RPS 5.08 15.90 12.61 13.53 21.38 15.40 20.56 -60.65%
P/EPS 36.81 65.98 32.86 93.10 53.27 377.42 73.26 -36.82%
EY 2.72 1.52 3.04 1.07 1.88 0.26 1.37 58.03%
DY 5.22 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.31 0.32 0.28 0.28 0.27 0.23 0.24 18.62%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 30/05/03 24/02/03 -
Price 1.22 1.38 1.53 1.51 1.41 1.22 1.22 -
P/RPS 4.63 13.80 13.78 15.13 23.19 16.05 19.90 -62.20%
P/EPS 33.52 57.26 35.92 104.14 57.78 393.55 70.93 -39.35%
EY 2.98 1.75 2.78 0.96 1.73 0.25 1.41 64.76%
DY 5.74 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.28 0.28 0.31 0.31 0.29 0.24 0.24 10.83%

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