[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 14.61%
YoY- -77.15%
Quarter Report
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,312 32,894 99,071 54,658 34,867 20,472 88,160 -25.77%
PBT 21,369 14,412 37,994 16,888 14,402 10,146 59,534 -49.39%
Tax -4,687 -3,050 5,593 -3,106 -2,377 -1,964 -1,427 120.48%
NP 16,682 11,362 43,587 13,782 12,025 8,182 58,107 -56.38%
-
NP to SH 16,682 11,362 43,587 13,782 12,025 8,182 58,107 -56.38%
-
Tax Rate 21.93% 21.16% -14.72% 18.39% 16.50% 19.36% 2.40% -
Total Cost 39,630 21,532 55,484 40,876 22,842 12,290 30,053 20.19%
-
Net Worth 936,609 937,472 923,726 887,363 904,554 903,875 909,424 1.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 21,482 - - - 26,233 -
Div Payout % - - 49.29% - - - 45.15% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 936,609 937,472 923,726 887,363 904,554 903,875 909,424 1.97%
NOSH 215,808 216,007 214,820 214,339 214,349 214,188 218,611 -0.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.62% 34.54% 44.00% 25.21% 34.49% 39.97% 65.91% -
ROE 1.78% 1.21% 4.72% 1.55% 1.33% 0.91% 6.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.09 15.23 46.12 25.50 16.27 9.56 40.33 -25.14%
EPS 7.73 5.26 20.29 6.43 5.61 3.82 26.58 -56.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 4.34 4.34 4.30 4.14 4.22 4.22 4.16 2.85%
Adjusted Per Share Value based on latest NOSH - 214,268
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.79 15.65 47.14 26.01 16.59 9.74 41.94 -25.76%
EPS 7.94 5.41 20.74 6.56 5.72 3.89 27.65 -56.37%
DPS 0.00 0.00 10.22 0.00 0.00 0.00 12.48 -
NAPS 4.4562 4.4603 4.3949 4.2219 4.3037 4.3004 4.3268 1.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.81 1.98 1.80 1.72 1.39 1.42 1.46 -
P/RPS 6.94 13.00 3.90 6.74 8.55 14.86 3.62 54.14%
P/EPS 23.42 37.64 8.87 26.75 24.78 37.17 5.49 162.33%
EY 4.27 2.66 11.27 3.74 4.04 2.69 18.21 -61.87%
DY 0.00 0.00 5.56 0.00 0.00 0.00 8.22 -
P/NAPS 0.42 0.46 0.42 0.42 0.33 0.34 0.35 12.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 30/08/06 -
Price 1.83 1.94 1.95 1.64 1.68 1.53 1.39 -
P/RPS 7.01 12.74 4.23 6.43 10.33 16.01 3.45 60.21%
P/EPS 23.67 36.88 9.61 25.51 29.95 40.05 5.23 172.85%
EY 4.22 2.71 10.41 3.92 3.34 2.50 19.12 -63.37%
DY 0.00 0.00 5.13 0.00 0.00 0.00 8.63 -
P/NAPS 0.42 0.45 0.45 0.40 0.40 0.36 0.33 17.39%

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