[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -51.57%
YoY- -28.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 130,764 131,576 81,888 82,748 103,472 89,248 101,312 4.34%
PBT 37,356 57,648 40,584 12,792 22,552 16,268 43,860 -2.63%
Tax -8,424 -12,200 -7,856 -2,008 -7,404 -3,300 -9,400 -1.80%
NP 28,932 45,448 32,728 10,784 15,148 12,968 34,460 -2.86%
-
NP to SH 28,928 45,448 32,728 10,784 15,148 12,968 34,460 -2.87%
-
Tax Rate 22.55% 21.16% 19.36% 15.70% 32.83% 20.29% 21.43% -
Total Cost 101,832 86,128 49,160 71,964 88,324 76,280 66,852 7.25%
-
Net Worth 943,765 937,472 903,875 989,276 972,519 1,093,336 1,157,640 -3.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 943,765 937,472 903,875 989,276 972,519 1,093,336 1,157,640 -3.34%
NOSH 212,082 216,007 214,188 222,809 224,082 223,586 224,348 -0.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 22.13% 34.54% 39.97% 13.03% 14.64% 14.53% 34.01% -
ROE 3.07% 4.85% 3.62% 1.09% 1.56% 1.19% 2.98% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.66 60.91 38.23 37.14 46.18 39.92 45.16 5.32%
EPS 13.64 21.04 15.28 4.84 6.76 5.80 15.36 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.34 4.22 4.44 4.34 4.89 5.16 -2.43%
Adjusted Per Share Value based on latest NOSH - 222,809
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 62.21 62.60 38.96 39.37 49.23 42.46 48.20 4.34%
EPS 13.76 21.62 15.57 5.13 7.21 6.17 16.40 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4902 4.4603 4.3004 4.7068 4.627 5.2019 5.5078 -3.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 1.98 1.42 1.41 1.33 1.35 1.31 -
P/RPS 2.59 3.25 3.71 3.80 2.88 3.38 2.90 -1.86%
P/EPS 11.73 9.41 9.29 29.13 19.67 23.28 8.53 5.44%
EY 8.53 10.63 10.76 3.43 5.08 4.30 11.73 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.34 0.32 0.31 0.28 0.25 6.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 -
Price 1.46 1.94 1.53 1.45 1.38 1.51 1.30 -
P/RPS 2.37 3.18 4.00 3.90 2.99 3.78 2.88 -3.19%
P/EPS 10.70 9.22 10.01 29.96 20.41 26.03 8.46 3.98%
EY 9.34 10.85 9.99 3.34 4.90 3.84 11.82 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.36 0.33 0.32 0.31 0.25 4.73%

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