[DAIMAN] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -43.34%
YoY- 694.13%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,211 25,868 20,034 22,469 24,913 22,312 13,644 34.01%
PBT 9,375 5,638 3,541 6,866 11,143 4,067 3,737 84.11%
Tax -1,115 -1,851 -775 -1,450 -1,584 -825 1,739 -
NP 8,260 3,787 2,766 5,416 9,559 3,242 5,476 31.36%
-
NP to SH 8,260 3,787 2,766 5,416 9,559 3,242 5,476 31.36%
-
Tax Rate 11.89% 32.83% 21.89% 21.12% 14.22% 20.29% -46.53% -
Total Cost 12,951 22,081 17,268 17,053 15,354 19,070 8,168 35.78%
-
Net Worth 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 -6.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 5,319 - - - 11,219 -
Div Payout % - - 192.31% - - - 204.88% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 -6.32%
NOSH 225,068 224,082 75,989 224,730 224,389 223,586 224,385 0.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 38.94% 14.64% 13.81% 24.10% 38.37% 14.53% 40.13% -
ROE 0.83% 0.39% 0.85% 0.49% 0.86% 0.30% 0.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.42 11.54 26.36 10.00 11.10 9.98 6.08 33.71%
EPS 3.67 1.69 3.64 2.41 4.26 1.45 2.44 31.11%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 4.40 4.34 4.30 4.95 4.96 4.89 4.87 -6.51%
Adjusted Per Share Value based on latest NOSH - 224,730
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.09 12.31 9.53 10.69 11.85 10.62 6.49 34.02%
EPS 3.93 1.80 1.32 2.58 4.55 1.54 2.61 31.20%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 5.34 -
NAPS 4.7116 4.627 1.5546 5.2926 5.2953 5.2019 5.1991 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.40 1.33 1.34 1.59 1.40 1.35 1.30 -
P/RPS 14.86 11.52 5.08 15.90 12.61 13.53 21.38 -21.44%
P/EPS 38.15 78.70 36.81 65.98 32.86 93.10 53.27 -19.87%
EY 2.62 1.27 2.72 1.52 3.04 1.07 1.88 24.64%
DY 0.00 0.00 5.22 0.00 0.00 0.00 3.85 -
P/NAPS 0.32 0.31 0.31 0.32 0.28 0.28 0.27 11.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.35 1.38 1.22 1.38 1.53 1.51 1.41 -
P/RPS 14.32 11.95 4.63 13.80 13.78 15.13 23.19 -27.37%
P/EPS 36.78 81.66 33.52 57.26 35.92 104.14 57.78 -25.90%
EY 2.72 1.22 2.98 1.75 2.78 0.96 1.73 35.02%
DY 0.00 0.00 5.74 0.00 0.00 0.00 3.55 -
P/NAPS 0.31 0.32 0.28 0.28 0.31 0.31 0.29 4.52%

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