[DAIMAN] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -55.17%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,312 13,644 16,719 13,763 25,328 36,226 17,848 16.03%
PBT 4,067 3,737 852 5,135 10,965 13,335 5,484 -18.05%
Tax -825 1,739 -170 -1,273 -2,350 -4,418 -1,257 -24.45%
NP 3,242 5,476 682 3,862 8,615 8,917 4,227 -16.19%
-
NP to SH 3,242 5,476 682 3,862 8,615 8,917 4,227 -16.19%
-
Tax Rate 20.29% -46.53% 19.95% 24.79% 21.43% 33.13% 22.92% -
Total Cost 19,070 8,168 16,037 9,901 16,713 27,309 13,621 25.12%
-
Net Worth 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 1,142,189 -2.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 11,219 - - - 11,202 - -
Div Payout % - 204.88% - - - 125.63% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 1,142,189 -2.86%
NOSH 223,586 224,385 219,999 224,534 224,348 224,045 224,840 -0.37%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.53% 40.13% 4.08% 28.06% 34.01% 24.61% 23.68% -
ROE 0.30% 0.50% 0.06% 0.33% 0.74% 0.77% 0.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.98 6.08 7.60 6.13 11.29 16.17 7.94 16.45%
EPS 1.45 2.44 0.31 1.72 3.84 3.98 1.88 -15.88%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.89 4.87 5.18 5.16 5.16 5.14 5.08 -2.50%
Adjusted Per Share Value based on latest NOSH - 224,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.62 6.49 7.95 6.55 12.05 17.24 8.49 16.07%
EPS 1.54 2.61 0.32 1.84 4.10 4.24 2.01 -16.25%
DPS 0.00 5.34 0.00 0.00 0.00 5.33 0.00 -
NAPS 5.2019 5.1991 5.422 5.5124 5.5078 5.479 5.4343 -2.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.30 1.17 1.26 1.31 1.49 1.51 -
P/RPS 13.53 21.38 15.40 20.56 11.60 9.22 19.02 -20.29%
P/EPS 93.10 53.27 377.42 73.26 34.11 37.44 80.32 10.33%
EY 1.07 1.88 0.26 1.37 2.93 2.67 1.25 -9.83%
DY 0.00 3.85 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.28 0.27 0.23 0.24 0.25 0.29 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 -
Price 1.51 1.41 1.22 1.22 1.30 1.40 1.56 -
P/RPS 15.13 23.19 16.05 19.90 11.52 8.66 19.65 -15.97%
P/EPS 104.14 57.78 393.55 70.93 33.85 35.18 82.98 16.33%
EY 0.96 1.73 0.25 1.41 2.95 2.84 1.21 -14.28%
DY 0.00 3.55 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.31 0.29 0.24 0.24 0.25 0.27 0.31 0.00%

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