[DAIMAN] QoQ 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- 194.85%
YoY- 147.51%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter 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 20,034 22,469 24,913 22,312 13,644 16,719 33.66%
PBT 5,638 3,541 6,866 11,143 4,067 3,737 852 251.26%
Tax -1,851 -775 -1,450 -1,584 -825 1,739 -170 389.12%
NP 3,787 2,766 5,416 9,559 3,242 5,476 682 212.59%
-
NP to SH 3,787 2,766 5,416 9,559 3,242 5,476 682 212.59%
-
Tax Rate 32.83% 21.89% 21.12% 14.22% 20.29% -46.53% 19.95% -
Total Cost 22,081 17,268 17,053 15,354 19,070 8,168 16,037 23.69%
-
Net Worth 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 -10.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 5,319 - - - 11,219 - -
Div Payout % - 192.31% - - - 204.88% - -
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 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 -10.00%
NOSH 224,082 75,989 224,730 224,389 223,586 224,385 219,999 1.23%
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% 13.81% 24.10% 38.37% 14.53% 40.13% 4.08% -
ROE 0.39% 0.85% 0.49% 0.86% 0.30% 0.50% 0.06% -
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 26.36 10.00 11.10 9.98 6.08 7.60 32.00%
EPS 1.69 3.64 2.41 4.26 1.45 2.44 0.31 208.79%
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 9.53 10.69 11.85 10.62 6.49 7.95 33.73%
EPS 1.80 1.32 2.58 4.55 1.54 2.61 0.32 215.29%
DPS 0.00 2.53 0.00 0.00 0.00 5.34 0.00 -
NAPS 4.627 1.5546 5.2926 5.2953 5.2019 5.1991 5.422 -10.00%
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 5.08 15.90 12.61 13.53 21.38 15.40 -17.55%
P/EPS 78.70 36.81 65.98 32.86 93.10 53.27 377.42 -64.73%
EY 1.27 2.72 1.52 3.04 1.07 1.88 0.26 187.05%
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 4.63 13.80 13.78 15.13 23.19 16.05 -17.80%
P/EPS 81.66 33.52 57.26 35.92 104.14 57.78 393.55 -64.85%
EY 1.22 2.98 1.75 2.78 0.96 1.73 0.25 186.87%
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