[DAIMAN] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -82.34%
YoY- -83.87%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 24,913 22,312 13,644 16,719 13,763 25,328 36,226 -22.03%
PBT 11,143 4,067 3,737 852 5,135 10,965 13,335 -11.25%
Tax -1,584 -825 1,739 -170 -1,273 -2,350 -4,418 -49.43%
NP 9,559 3,242 5,476 682 3,862 8,615 8,917 4.73%
-
NP to SH 9,559 3,242 5,476 682 3,862 8,615 8,917 4.73%
-
Tax Rate 14.22% 20.29% -46.53% 19.95% 24.79% 21.43% 33.13% -
Total Cost 15,354 19,070 8,168 16,037 9,901 16,713 27,309 -31.80%
-
Net Worth 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 -2.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 11,219 - - - 11,202 -
Div Payout % - - 204.88% - - - 125.63% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 -2.24%
NOSH 224,389 223,586 224,385 219,999 224,534 224,348 224,045 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 38.37% 14.53% 40.13% 4.08% 28.06% 34.01% 24.61% -
ROE 0.86% 0.30% 0.50% 0.06% 0.33% 0.74% 0.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.10 9.98 6.08 7.60 6.13 11.29 16.17 -22.12%
EPS 4.26 1.45 2.44 0.31 1.72 3.84 3.98 4.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.96 4.89 4.87 5.18 5.16 5.16 5.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.85 10.62 6.49 7.95 6.55 12.05 17.24 -22.06%
EPS 4.55 1.54 2.61 0.32 1.84 4.10 4.24 4.80%
DPS 0.00 0.00 5.34 0.00 0.00 0.00 5.33 -
NAPS 5.2953 5.2019 5.1991 5.422 5.5124 5.5078 5.479 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.40 1.35 1.30 1.17 1.26 1.31 1.49 -
P/RPS 12.61 13.53 21.38 15.40 20.56 11.60 9.22 23.14%
P/EPS 32.86 93.10 53.27 377.42 73.26 34.11 37.44 -8.30%
EY 3.04 1.07 1.88 0.26 1.37 2.93 2.67 9.01%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.36 -
P/NAPS 0.28 0.28 0.27 0.23 0.24 0.25 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 -
Price 1.53 1.51 1.41 1.22 1.22 1.30 1.40 -
P/RPS 13.78 15.13 23.19 16.05 19.90 11.52 8.66 36.18%
P/EPS 35.92 104.14 57.78 393.55 70.93 33.85 35.18 1.39%
EY 2.78 0.96 1.73 0.25 1.41 2.95 2.84 -1.40%
DY 0.00 0.00 3.55 0.00 0.00 0.00 3.57 -
P/NAPS 0.31 0.31 0.29 0.24 0.24 0.25 0.27 9.61%

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