[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -30.41%
YoY- -62.37%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 81,888 82,748 103,472 89,248 101,312 73,176 102,312 -3.64%
PBT 40,584 12,792 22,552 16,268 43,860 12,108 25,596 7.98%
Tax -7,856 -2,008 -7,404 -3,300 -9,400 -2,804 -8,240 -0.79%
NP 32,728 10,784 15,148 12,968 34,460 9,304 17,356 11.14%
-
NP to SH 32,728 10,784 15,148 12,968 34,460 9,304 17,356 11.14%
-
Tax Rate 19.36% 15.70% 32.83% 20.29% 21.43% 23.16% 32.19% -
Total Cost 49,160 71,964 88,324 76,280 66,852 63,872 84,956 -8.71%
-
Net Worth 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 995,286 -1.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 995,286 -1.59%
NOSH 214,188 222,809 224,082 223,586 224,348 223,653 223,659 -0.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 39.97% 13.03% 14.64% 14.53% 34.01% 12.71% 16.96% -
ROE 3.62% 1.09% 1.56% 1.19% 2.98% 0.83% 1.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.23 37.14 46.18 39.92 45.16 32.72 45.74 -2.94%
EPS 15.28 4.84 6.76 5.80 15.36 4.16 7.76 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.44 4.34 4.89 5.16 5.02 4.45 -0.88%
Adjusted Per Share Value based on latest NOSH - 223,586
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.96 39.37 49.23 42.46 48.20 34.82 48.68 -3.64%
EPS 15.57 5.13 7.21 6.17 16.40 4.43 8.26 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3004 4.7068 4.627 5.2019 5.5078 5.3418 4.7354 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.42 1.41 1.33 1.35 1.31 1.15 1.50 -
P/RPS 3.71 3.80 2.88 3.38 2.90 3.51 3.28 2.07%
P/EPS 9.29 29.13 19.67 23.28 8.53 27.64 19.33 -11.49%
EY 10.76 3.43 5.08 4.30 11.73 3.62 5.17 12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.31 0.28 0.25 0.23 0.34 0.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 29/11/01 30/11/00 -
Price 1.53 1.45 1.38 1.51 1.30 1.43 1.36 -
P/RPS 4.00 3.90 2.99 3.78 2.88 4.37 2.97 5.08%
P/EPS 10.01 29.96 20.41 26.03 8.46 34.38 17.53 -8.91%
EY 9.99 3.34 4.90 3.84 11.82 2.91 5.71 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.32 0.31 0.25 0.28 0.31 2.52%

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