[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -7.01%
YoY- 268.88%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,867 20,472 88,160 62,744 41,138 20,687 85,732 -45.01%
PBT 14,402 10,146 59,534 60,980 64,893 3,198 25,419 -31.45%
Tax -2,377 -1,964 -1,427 -668 -31 -502 -3,150 -17.07%
NP 12,025 8,182 58,107 60,312 64,862 2,696 22,269 -33.61%
-
NP to SH 12,025 8,182 58,107 60,312 64,862 2,696 22,269 -33.61%
-
Tax Rate 16.50% 19.36% 2.40% 1.10% 0.05% 15.70% 12.39% -
Total Cost 22,842 12,290 30,053 2,432 -23,724 17,991 63,463 -49.30%
-
Net Worth 904,554 903,875 909,424 1,020,934 1,037,262 989,276 988,734 -5.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 26,233 - - - 20,224 -
Div Payout % - - 45.15% - - - 90.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 904,554 903,875 909,424 1,020,934 1,037,262 989,276 988,734 -5.74%
NOSH 214,349 214,188 218,611 219,555 220,694 222,809 224,712 -3.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.49% 39.97% 65.91% 96.12% 157.67% 13.03% 25.98% -
ROE 1.33% 0.91% 6.39% 5.91% 6.25% 0.27% 2.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.27 9.56 40.33 28.58 18.64 9.28 38.15 -43.25%
EPS 5.61 3.82 26.58 27.47 29.39 1.21 9.91 -31.49%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 9.00 -
NAPS 4.22 4.22 4.16 4.65 4.70 4.44 4.40 -2.73%
Adjusted Per Share Value based on latest NOSH - 219,806
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.59 9.74 41.94 29.85 19.57 9.84 40.79 -45.01%
EPS 5.72 3.89 27.65 28.70 30.86 1.28 10.60 -33.64%
DPS 0.00 0.00 12.48 0.00 0.00 0.00 9.62 -
NAPS 4.3037 4.3004 4.3268 4.8574 4.9351 4.7068 4.7042 -5.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.39 1.42 1.46 1.44 1.27 1.41 1.35 -
P/RPS 8.55 14.86 3.62 5.04 6.81 15.19 3.54 79.72%
P/EPS 24.78 37.17 5.49 5.24 4.32 116.53 13.62 48.87%
EY 4.04 2.69 18.21 19.08 23.14 0.86 7.34 -32.76%
DY 0.00 0.00 8.22 0.00 0.00 0.00 6.67 -
P/NAPS 0.33 0.34 0.35 0.31 0.27 0.32 0.31 4.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 29/05/06 27/02/06 29/11/05 26/08/05 -
Price 1.68 1.53 1.39 1.41 1.44 1.45 1.25 -
P/RPS 10.33 16.01 3.45 4.93 7.73 15.62 3.28 114.40%
P/EPS 29.95 40.05 5.23 5.13 4.90 119.83 12.61 77.73%
EY 3.34 2.50 19.12 19.48 20.41 0.83 7.93 -43.72%
DY 0.00 0.00 8.63 0.00 0.00 0.00 7.20 -
P/NAPS 0.40 0.36 0.33 0.30 0.31 0.33 0.28 26.76%

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