[DAIMAN] YoY Annualized 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- -5.13%
YoY- 38.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 72,877 83,658 90,534 92,925 74,413 79,496 89,333 -3.33%
PBT 22,517 81,306 27,318 29,434 22,602 19,885 21,949 0.42%
Tax -4,141 -890 -5,518 -5,145 -5,057 -4,780 -6,068 -6.16%
NP 18,376 80,416 21,800 24,289 17,545 15,105 15,881 2.46%
-
NP to SH 18,376 80,416 21,800 24,289 17,545 15,105 15,881 2.46%
-
Tax Rate 18.39% 1.09% 20.20% 17.48% 22.37% 24.04% 27.65% -
Total Cost 54,501 3,242 68,734 68,636 56,868 64,390 73,452 -4.84%
-
Net Worth 887,363 1,020,934 979,203 1,110,519 1,161,220 1,139,630 995,948 -1.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 887,363 1,020,934 979,203 1,110,519 1,161,220 1,139,630 995,948 -1.90%
NOSH 214,339 219,555 224,587 224,347 224,173 224,336 224,312 -0.75%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.21% 96.12% 24.08% 26.14% 23.58% 19.00% 17.78% -
ROE 2.07% 7.88% 2.23% 2.19% 1.51% 1.33% 1.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.00 38.10 40.31 41.42 33.19 35.44 39.83 -2.60%
EPS 8.57 36.63 9.71 10.83 7.83 6.73 7.08 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 4.65 4.36 4.95 5.18 5.08 4.44 -1.15%
Adjusted Per Share Value based on latest NOSH - 224,730
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.67 39.80 43.07 44.21 35.40 37.82 42.50 -3.33%
EPS 8.74 38.26 10.37 11.56 8.35 7.19 7.56 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2219 4.8574 4.6588 5.2836 5.5248 5.4221 4.7385 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.72 1.44 1.26 1.59 1.17 1.51 1.14 -
P/RPS 5.06 3.78 3.13 3.84 3.52 4.26 2.86 9.97%
P/EPS 20.06 3.93 12.98 14.69 14.95 22.43 16.10 3.73%
EY 4.98 25.44 7.70 6.81 6.69 4.46 6.21 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.29 0.32 0.23 0.30 0.26 8.31%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 29/05/06 27/05/05 28/05/04 30/05/03 22/05/02 29/05/01 -
Price 1.64 1.41 1.18 1.38 1.22 1.56 1.35 -
P/RPS 4.82 3.70 2.93 3.33 3.68 4.40 3.39 6.03%
P/EPS 19.13 3.85 12.16 12.75 15.59 23.17 19.07 0.05%
EY 5.23 25.98 8.23 7.85 6.42 4.32 5.24 -0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.27 0.28 0.24 0.31 0.30 4.90%

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