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

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -81.95%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 32,894 20,472 20,687 25,868 22,312 25,328 18,294 10.26%
PBT 14,412 10,146 3,198 5,638 4,067 10,965 3,027 29.68%
Tax -3,050 -1,964 -502 -1,851 -825 -2,350 -701 27.75%
NP 11,362 8,182 2,696 3,787 3,242 8,615 2,326 30.24%
-
NP to SH 11,362 8,182 2,696 3,787 3,242 8,615 2,326 30.24%
-
Tax Rate 21.16% 19.36% 15.70% 32.83% 20.29% 21.43% 23.16% -
Total Cost 21,532 12,290 17,991 22,081 19,070 16,713 15,968 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 1.21% 0.91% 0.27% 0.39% 0.30% 0.74% 0.21% -
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 15.23 9.56 9.28 11.54 9.98 11.29 8.18 10.90%
EPS 5.26 3.82 1.21 1.69 1.45 3.84 1.04 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 15.65 9.74 9.84 12.31 10.62 12.05 8.70 10.27%
EPS 5.41 3.89 1.28 1.80 1.54 4.10 1.11 30.19%
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 13.00 14.86 15.19 11.52 13.53 11.60 14.06 -1.29%
P/EPS 37.64 37.17 116.53 78.70 93.10 34.11 110.58 -16.43%
EY 2.66 2.69 0.86 1.27 1.07 2.93 0.90 19.78%
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 12.74 16.01 15.62 11.95 15.13 11.52 17.48 -5.13%
P/EPS 36.88 40.05 119.83 81.66 104.14 33.85 137.50 -19.68%
EY 2.71 2.50 0.83 1.22 0.96 2.95 0.73 24.42%
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