[DAIMAN] YoY Cumulative 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- -82.6%
YoY- -62.37%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 20,472 20,687 25,868 22,312 25,328 18,294 25,578 -3.64%
PBT 10,146 3,198 5,638 4,067 10,965 3,027 6,399 7.98%
Tax -1,964 -502 -1,851 -825 -2,350 -701 -2,060 -0.79%
NP 8,182 2,696 3,787 3,242 8,615 2,326 4,339 11.14%
-
NP to SH 8,182 2,696 3,787 3,242 8,615 2,326 4,339 11.14%
-
Tax Rate 19.36% 15.70% 32.83% 20.29% 21.43% 23.16% 32.19% -
Total Cost 12,290 17,991 22,081 19,070 16,713 15,968 21,239 -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 0.91% 0.27% 0.39% 0.30% 0.74% 0.21% 0.44% -
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 9.56 9.28 11.54 9.98 11.29 8.18 11.44 -2.94%
EPS 3.82 1.21 1.69 1.45 3.84 1.04 1.94 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 9.74 9.84 12.31 10.62 12.05 8.70 12.17 -3.64%
EPS 3.89 1.28 1.80 1.54 4.10 1.11 2.06 11.17%
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 14.86 15.19 11.52 13.53 11.60 14.06 13.12 2.09%
P/EPS 37.17 116.53 78.70 93.10 34.11 110.58 77.32 -11.48%
EY 2.69 0.86 1.27 1.07 2.93 0.90 1.29 13.02%
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 16.01 15.62 11.95 15.13 11.52 17.48 11.89 5.08%
P/EPS 40.05 119.83 81.66 104.14 33.85 137.50 70.10 -8.90%
EY 2.50 0.83 1.22 0.96 2.95 0.73 1.43 9.75%
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