[DAIMAN] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 194.85%
YoY- 147.51%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,395 20,451 21,211 24,913 13,763 23,480 24,052 -8.19%
PBT 4,256 61,694 9,375 11,143 5,135 6,403 5,686 -4.71%
Tax -413 472 -1,115 -1,584 -1,273 -1,626 -1,759 -21.44%
NP 3,843 62,166 8,260 9,559 3,862 4,777 3,927 -0.35%
-
NP to SH 3,843 62,166 8,260 9,559 3,862 4,777 3,927 -0.35%
-
Tax Rate 9.70% -0.77% 11.89% 14.22% 24.79% 25.39% 30.94% -
Total Cost 10,552 -41,715 12,951 15,354 9,901 18,703 20,125 -10.19%
-
Net Worth 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 1,003,067 -1.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 1,003,067 -1.68%
NOSH 214,692 220,681 225,068 224,389 224,534 224,272 224,399 -0.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.70% 303.98% 38.94% 38.37% 28.06% 20.34% 16.33% -
ROE 0.42% 5.99% 0.83% 0.86% 0.33% 0.42% 0.39% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.70 9.27 9.42 11.10 6.13 10.47 10.72 -7.53%
EPS 1.79 28.17 3.67 4.26 1.72 2.13 1.75 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.70 4.40 4.96 5.16 5.05 4.47 -0.95%
Adjusted Per Share Value based on latest NOSH - 224,389
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.85 9.73 10.09 11.85 6.55 11.17 11.44 -8.18%
EPS 1.83 29.58 3.93 4.55 1.84 2.27 1.87 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3106 4.9348 4.7116 5.2953 5.5124 5.3886 4.7724 -1.68%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.39 1.27 1.40 1.40 1.26 1.44 1.19 -
P/RPS 20.73 13.70 14.86 12.61 20.56 13.75 11.10 10.96%
P/EPS 77.65 4.51 38.15 32.86 73.26 67.61 68.00 2.23%
EY 1.29 22.18 2.62 3.04 1.37 1.48 1.47 -2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.32 0.28 0.24 0.29 0.27 3.39%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 26/02/04 24/02/03 22/02/02 27/02/01 -
Price 1.68 1.44 1.35 1.53 1.22 1.55 1.20 -
P/RPS 25.06 15.54 14.32 13.78 19.90 14.81 11.20 14.35%
P/EPS 93.85 5.11 36.78 35.92 70.93 72.77 68.57 5.36%
EY 1.07 19.56 2.72 2.78 1.41 1.37 1.46 -5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.31 0.24 0.31 0.27 6.76%

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