[DAIMAN] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 118.11%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,687 17,831 20,822 21,211 25,868 20,034 22,469 -5.35%
PBT 3,198 4,929 5,475 9,375 5,638 3,541 6,866 -39.88%
Tax -502 990 -1,172 -1,115 -1,851 -775 -1,450 -50.66%
NP 2,696 5,919 4,303 8,260 3,787 2,766 5,416 -37.16%
-
NP to SH 2,696 5,919 4,303 8,260 3,787 2,766 5,416 -37.16%
-
Tax Rate 15.70% -20.09% 21.41% 11.89% 32.83% 21.89% 21.12% -
Total Cost 17,991 11,912 16,519 12,951 22,081 17,268 17,053 3.63%
-
Net Worth 989,276 986,499 982,255 990,299 972,519 326,752 1,112,414 -7.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 20,178 - - - 5,319 - -
Div Payout % - 340.91% - - - 192.31% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 989,276 986,499 982,255 990,299 972,519 326,752 1,112,414 -7.51%
NOSH 222,809 224,204 225,287 225,068 224,082 75,989 224,730 -0.57%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.03% 33.19% 20.67% 38.94% 14.64% 13.81% 24.10% -
ROE 0.27% 0.60% 0.44% 0.83% 0.39% 0.85% 0.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.28 7.95 9.24 9.42 11.54 26.36 10.00 -4.85%
EPS 1.21 2.64 1.91 3.67 1.69 3.64 2.41 -36.80%
DPS 0.00 9.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 4.44 4.40 4.36 4.40 4.34 4.30 4.95 -6.98%
Adjusted Per Share Value based on latest NOSH - 225,068
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.84 8.48 9.91 10.09 12.31 9.53 10.69 -5.36%
EPS 1.28 2.82 2.05 3.93 1.80 1.32 2.58 -37.30%
DPS 0.00 9.60 0.00 0.00 0.00 2.53 0.00 -
NAPS 4.7068 4.6936 4.6734 4.7116 4.627 1.5546 5.2926 -7.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.41 1.35 1.26 1.40 1.33 1.34 1.59 -
P/RPS 15.19 16.97 13.63 14.86 11.52 5.08 15.90 -2.99%
P/EPS 116.53 51.14 65.97 38.15 78.70 36.81 65.98 46.06%
EY 0.86 1.96 1.52 2.62 1.27 2.72 1.52 -31.56%
DY 0.00 6.67 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 0.32 0.31 0.29 0.32 0.31 0.31 0.32 0.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 1.45 1.25 1.18 1.35 1.38 1.22 1.38 -
P/RPS 15.62 15.72 12.77 14.32 11.95 4.63 13.80 8.60%
P/EPS 119.83 47.35 61.78 36.78 81.66 33.52 57.26 63.53%
EY 0.83 2.11 1.62 2.72 1.22 2.98 1.75 -39.15%
DY 0.00 7.20 0.00 0.00 0.00 5.74 0.00 -
P/NAPS 0.33 0.28 0.27 0.31 0.32 0.28 0.28 11.56%

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