[DAIMAN] YoY Quarter Result on 30-Jun-2008 [#4]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 286.64%
YoY- -68.34%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 42,577 27,619 30,519 35,291 44,413 25,416 17,831 15.60%
PBT 15,366 5,333 17,206 11,859 21,107 -1,446 4,929 20.85%
Tax -2,807 -819 -2,256 -2,421 8,699 -759 990 -
NP 12,559 4,514 14,950 9,438 29,806 -2,205 5,919 13.35%
-
NP to SH 12,553 4,420 14,957 9,438 29,806 -2,205 5,919 13.34%
-
Tax Rate 18.27% 15.36% 13.11% 20.41% -41.21% - -20.09% -
Total Cost 30,018 23,105 15,569 25,853 14,607 27,621 11,912 16.64%
-
Net Worth 843,053 927,783 933,756 933,149 923,353 908,197 986,499 -2.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 25,291 20,849 21,125 32,251 21,473 26,198 20,178 3.83%
Div Payout % 201.48% 471.70% 141.24% 341.72% 72.04% 0.00% 340.91% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 843,053 927,783 933,756 933,149 923,353 908,197 986,499 -2.58%
NOSH 210,763 208,490 211,257 215,011 214,733 218,316 224,204 -1.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 29.50% 16.34% 48.99% 26.74% 67.11% -8.68% 33.19% -
ROE 1.49% 0.48% 1.60% 1.01% 3.23% -0.24% 0.60% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.20 13.25 14.45 16.41 20.68 11.64 7.95 16.80%
EPS 5.96 2.12 7.08 4.39 13.88 -1.01 2.64 14.52%
DPS 12.00 10.00 10.00 15.00 10.00 12.00 9.00 4.90%
NAPS 4.00 4.45 4.42 4.34 4.30 4.16 4.40 -1.57%
Adjusted Per Share Value based on latest NOSH - 215,011
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.26 13.14 14.52 16.79 21.13 12.09 8.48 15.61%
EPS 5.97 2.10 7.12 4.49 14.18 -1.05 2.82 13.30%
DPS 12.03 9.92 10.05 15.34 10.22 12.46 9.60 3.83%
NAPS 4.0111 4.4142 4.4426 4.4397 4.3931 4.321 4.6936 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.91 1.60 1.45 1.70 1.80 1.46 1.35 -
P/RPS 9.45 12.08 10.04 10.36 8.70 12.54 16.97 -9.29%
P/EPS 32.07 75.47 20.48 38.73 12.97 -144.55 51.14 -7.47%
EY 3.12 1.32 4.88 2.58 7.71 -0.69 1.96 8.05%
DY 6.28 6.25 6.90 8.82 5.56 8.22 6.67 -0.99%
P/NAPS 0.48 0.36 0.33 0.39 0.42 0.35 0.31 7.55%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 25/08/09 29/08/08 30/08/07 30/08/06 26/08/05 -
Price 1.86 1.71 1.53 1.72 1.95 1.39 1.25 -
P/RPS 9.21 12.91 10.59 10.48 9.43 11.94 15.72 -8.52%
P/EPS 31.23 80.66 21.61 39.18 14.05 -137.62 47.35 -6.69%
EY 3.20 1.24 4.63 2.55 7.12 -0.73 2.11 7.18%
DY 6.45 5.85 6.54 8.72 5.13 8.63 7.20 -1.81%
P/NAPS 0.47 0.38 0.35 0.40 0.45 0.33 0.28 9.01%

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