[DAIMAN] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 59.5%
YoY- -4.89%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 67,901 69,694 55,810 59,622 67,000 38,512 0 -100.00%
PBT 20,489 22,076 16,952 14,914 16,462 14,188 0 -100.00%
Tax -4,139 -3,859 -3,793 -3,585 -4,551 -740 0 -100.00%
NP 16,350 18,217 13,159 11,329 11,911 13,448 0 -100.00%
-
NP to SH 16,350 18,217 13,159 11,329 11,911 13,448 0 -100.00%
-
Tax Rate 20.20% 17.48% 22.37% 24.04% 27.65% 5.22% - -
Total Cost 51,551 51,477 42,651 48,293 55,089 25,064 0 -100.00%
-
Net Worth 979,203 1,110,519 1,161,220 1,139,630 995,948 998,547 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 979,203 1,110,519 1,161,220 1,139,630 995,948 998,547 0 -100.00%
NOSH 224,587 224,347 224,173 224,336 224,312 223,388 222,813 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 24.08% 26.14% 23.58% 19.00% 17.78% 34.92% 0.00% -
ROE 1.67% 1.64% 1.13% 0.99% 1.20% 1.35% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 30.23 31.07 24.90 26.58 29.87 17.24 0.00 -100.00%
EPS 7.28 8.12 5.87 5.05 5.31 6.02 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.95 5.18 5.08 4.44 4.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 224,840
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 32.31 33.16 26.55 28.37 31.88 18.32 0.00 -100.00%
EPS 7.78 8.67 6.26 5.39 5.67 6.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6588 5.2836 5.5248 5.4221 4.7385 4.7509 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.26 1.59 1.17 1.51 1.14 2.42 0.00 -
P/RPS 4.17 5.12 4.70 5.68 3.82 14.04 0.00 -100.00%
P/EPS 17.31 19.58 19.93 29.90 21.47 40.20 0.00 -100.00%
EY 5.78 5.11 5.02 3.34 4.66 2.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.23 0.30 0.26 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 28/05/04 30/05/03 22/05/02 29/05/01 30/05/00 - -
Price 1.18 1.38 1.22 1.56 1.35 2.09 0.00 -
P/RPS 3.90 4.44 4.90 5.87 4.52 12.12 0.00 -100.00%
P/EPS 16.21 17.00 20.78 30.89 25.42 34.72 0.00 -100.00%
EY 6.17 5.88 4.81 3.24 3.93 2.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.24 0.31 0.30 0.47 0.00 -100.00%

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