[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -27.81%
YoY- 16.81%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 131,576 81,888 82,748 103,472 89,248 101,312 73,176 10.26%
PBT 57,648 40,584 12,792 22,552 16,268 43,860 12,108 29.68%
Tax -12,200 -7,856 -2,008 -7,404 -3,300 -9,400 -2,804 27.75%
NP 45,448 32,728 10,784 15,148 12,968 34,460 9,304 30.24%
-
NP to SH 45,448 32,728 10,784 15,148 12,968 34,460 9,304 30.24%
-
Tax Rate 21.16% 19.36% 15.70% 32.83% 20.29% 21.43% 23.16% -
Total Cost 86,128 49,160 71,964 88,324 76,280 66,852 63,872 5.10%
-
Net Worth 937,472 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 -2.95%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 937,472 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 -2.95%
NOSH 216,007 214,188 222,809 224,082 223,586 224,348 223,653 -0.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.54% 39.97% 13.03% 14.64% 14.53% 34.01% 12.71% -
ROE 4.85% 3.62% 1.09% 1.56% 1.19% 2.98% 0.83% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.91 38.23 37.14 46.18 39.92 45.16 32.72 10.90%
EPS 21.04 15.28 4.84 6.76 5.80 15.36 4.16 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 4.22 4.44 4.34 4.89 5.16 5.02 -2.39%
Adjusted Per Share Value based on latest NOSH - 224,082
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.60 38.96 39.37 49.23 42.46 48.20 34.82 10.26%
EPS 21.62 15.57 5.13 7.21 6.17 16.40 4.43 30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4603 4.3004 4.7068 4.627 5.2019 5.5078 5.3418 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.98 1.42 1.41 1.33 1.35 1.31 1.15 -
P/RPS 3.25 3.71 3.80 2.88 3.38 2.90 3.51 -1.27%
P/EPS 9.41 9.29 29.13 19.67 23.28 8.53 27.64 -16.43%
EY 10.63 10.76 3.43 5.08 4.30 11.73 3.62 19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.32 0.31 0.28 0.25 0.23 12.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 29/11/01 -
Price 1.94 1.53 1.45 1.38 1.51 1.30 1.43 -
P/RPS 3.18 4.00 3.90 2.99 3.78 2.88 4.37 -5.15%
P/EPS 9.22 10.01 29.96 20.41 26.03 8.46 34.38 -19.68%
EY 10.85 9.99 3.34 4.90 3.84 11.82 2.91 24.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.33 0.32 0.31 0.25 0.28 8.22%

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