[DAIMAN] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.91%
YoY- -20.55%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,451 20,687 17,831 20,822 21,211 25,868 20,034 1.37%
PBT 61,694 3,198 4,929 5,475 9,375 5,638 3,541 568.57%
Tax 472 -502 990 -1,172 -1,115 -1,851 -775 -
NP 62,166 2,696 5,919 4,303 8,260 3,787 2,766 691.90%
-
NP to SH 62,166 2,696 5,919 4,303 8,260 3,787 2,766 691.90%
-
Tax Rate -0.77% 15.70% -20.09% 21.41% 11.89% 32.83% 21.89% -
Total Cost -41,715 17,991 11,912 16,519 12,951 22,081 17,268 -
-
Net Worth 1,037,203 989,276 986,499 982,255 990,299 972,519 326,752 115.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 20,178 - - - 5,319 -
Div Payout % - - 340.91% - - - 192.31% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,037,203 989,276 986,499 982,255 990,299 972,519 326,752 115.53%
NOSH 220,681 222,809 224,204 225,287 225,068 224,082 75,989 103.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 303.98% 13.03% 33.19% 20.67% 38.94% 14.64% 13.81% -
ROE 5.99% 0.27% 0.60% 0.44% 0.83% 0.39% 0.85% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.27 9.28 7.95 9.24 9.42 11.54 26.36 -50.08%
EPS 28.17 1.21 2.64 1.91 3.67 1.69 3.64 289.79%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 7.00 -
NAPS 4.70 4.44 4.40 4.36 4.40 4.34 4.30 6.09%
Adjusted Per Share Value based on latest NOSH - 225,287
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.73 9.84 8.48 9.91 10.09 12.31 9.53 1.39%
EPS 29.58 1.28 2.82 2.05 3.93 1.80 1.32 690.35%
DPS 0.00 0.00 9.60 0.00 0.00 0.00 2.53 -
NAPS 4.9348 4.7068 4.6936 4.6734 4.7116 4.627 1.5546 115.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.27 1.41 1.35 1.26 1.40 1.33 1.34 -
P/RPS 13.70 15.19 16.97 13.63 14.86 11.52 5.08 93.39%
P/EPS 4.51 116.53 51.14 65.97 38.15 78.70 36.81 -75.23%
EY 22.18 0.86 1.96 1.52 2.62 1.27 2.72 303.58%
DY 0.00 0.00 6.67 0.00 0.00 0.00 5.22 -
P/NAPS 0.27 0.32 0.31 0.29 0.32 0.31 0.31 -8.77%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 -
Price 1.44 1.45 1.25 1.18 1.35 1.38 1.22 -
P/RPS 15.54 15.62 15.72 12.77 14.32 11.95 4.63 123.67%
P/EPS 5.11 119.83 47.35 61.78 36.78 81.66 33.52 -71.36%
EY 19.56 0.83 2.11 1.62 2.72 1.22 2.98 249.36%
DY 0.00 0.00 7.20 0.00 0.00 0.00 5.74 -
P/NAPS 0.31 0.33 0.28 0.27 0.31 0.32 0.28 7.00%

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