[DAIMAN] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 118.11%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 23,418 14,395 20,451 21,211 24,913 13,763 23,480 -0.04%
PBT 6,957 4,256 61,694 9,375 11,143 5,135 6,403 1.39%
Tax -1,638 -413 472 -1,115 -1,584 -1,273 -1,626 0.12%
NP 5,319 3,843 62,166 8,260 9,559 3,862 4,777 1.80%
-
NP to SH 5,319 3,843 62,166 8,260 9,559 3,862 4,777 1.80%
-
Tax Rate 23.54% 9.70% -0.77% 11.89% 14.22% 24.79% 25.39% -
Total Cost 18,099 10,552 -41,715 12,951 15,354 9,901 18,703 -0.54%
-
Net Worth 938,392 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 -3.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 938,392 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 -3.08%
NOSH 216,219 214,692 220,681 225,068 224,389 224,534 224,272 -0.60%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 22.71% 26.70% 303.98% 38.94% 38.37% 28.06% 20.34% -
ROE 0.57% 0.42% 5.99% 0.83% 0.86% 0.33% 0.42% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.83 6.70 9.27 9.42 11.10 6.13 10.47 0.56%
EPS 2.46 1.79 28.17 3.67 4.26 1.72 2.13 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 4.22 4.70 4.40 4.96 5.16 5.05 -2.49%
Adjusted Per Share Value based on latest NOSH - 225,068
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.14 6.85 9.73 10.09 11.85 6.55 11.17 -0.04%
EPS 2.53 1.83 29.58 3.93 4.55 1.84 2.27 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4647 4.3106 4.9348 4.7116 5.2953 5.5124 5.3886 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.81 1.39 1.27 1.40 1.40 1.26 1.44 -
P/RPS 16.71 20.73 13.70 14.86 12.61 20.56 13.75 3.30%
P/EPS 73.58 77.65 4.51 38.15 32.86 73.26 67.61 1.41%
EY 1.36 1.29 22.18 2.62 3.04 1.37 1.48 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.27 0.32 0.28 0.24 0.29 6.36%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 25/02/05 26/02/04 24/02/03 22/02/02 -
Price 1.83 1.68 1.44 1.35 1.53 1.22 1.55 -
P/RPS 16.90 25.06 15.54 14.32 13.78 19.90 14.81 2.22%
P/EPS 74.39 93.85 5.11 36.78 35.92 70.93 72.77 0.36%
EY 1.34 1.07 19.56 2.72 2.78 1.41 1.37 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.31 0.31 0.31 0.24 0.31 5.18%

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