Highlights

[DAYA] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     19.01%    YoY -     -655.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 229,488 399,172 465,830 565,544 746,244 704,833 770,833 -55.38%
  QoQ % -42.51% -14.31% -17.63% -24.21% 5.88% -8.56% -
  Horiz. % 29.77% 51.78% 60.43% 73.37% 96.81% 91.44% 100.00%
PBT 8,076 -200,905 -73,353 85,198 -108,836 -2,781 39,425 -65.22%
  QoQ % 104.02% -173.89% -186.10% 178.28% -3,813.56% -107.05% -
  Horiz. % 20.48% -509.58% -186.06% 216.10% -276.06% -7.05% 100.00%
Tax -600 -4,868 -4,242 -175,050 -4,500 -11,550 -11,094 -85.67%
  QoQ % 87.67% -14.74% 97.58% -3,790.00% 61.04% -4.10% -
  Horiz. % 5.41% 43.88% 38.24% 1,577.79% 40.56% 104.10% 100.00%
NP 7,476 -205,773 -77,596 -89,852 -113,336 -14,331 28,330 -58.83%
  QoQ % 103.63% -165.19% 13.64% 20.72% -690.85% -150.58% -
  Horiz. % 26.39% -726.33% -273.89% -317.15% -400.05% -50.58% 100.00%
NP to SH 2,324 -207,285 -80,170 -94,624 -116,832 -18,643 24,666 -79.26%
  QoQ % 101.12% -158.55% 15.27% 19.01% -526.68% -175.58% -
  Horiz. % 9.42% -840.34% -325.02% -383.61% -473.64% -75.58% 100.00%
Tax Rate 7.43 % - % - % 205.46 % - % - % 28.14 % -58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.40% 0.00% 0.00% 730.14% 0.00% 0.00% 100.00%
Total Cost 222,012 604,945 543,426 655,396 859,580 719,164 742,502 -55.25%
  QoQ % -63.30% 11.32% -17.08% -23.75% 19.52% -3.14% -
  Horiz. % 29.90% 81.47% 73.19% 88.27% 115.77% 96.86% 100.00%
Net Worth 5,035,333 45,310 20,901,656 228,384 241,313 252,752 288,897 571.07%
  QoQ % 11,013.06% -99.78% 9,051.95% -5.36% -4.53% -12.51% -
  Horiz. % 1,742.95% 15.68% 7,234.98% 79.05% 83.53% 87.49% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,035,333 45,310 20,901,656 228,384 241,313 252,752 288,897 571.07%
  QoQ % 11,013.06% -99.78% 9,051.95% -5.36% -4.53% -12.51% -
  Horiz. % 1,742.95% 15.68% 7,234.98% 79.05% 83.53% 87.49% 100.00%
NOSH 1,936,666 1,736,018 1,736,018 1,739,411 1,738,571 1,649,823 1,651,785 11.18%
  QoQ % 11.56% 0.00% -0.20% 0.05% 5.38% -0.12% -
  Horiz. % 117.25% 105.10% 105.10% 105.30% 105.25% 99.88% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.26 % -51.55 % -16.66 % -15.89 % -15.19 % -2.03 % 3.68 % -7.75%
  QoQ % 106.32% -209.42% -4.85% -4.61% -648.28% -155.16% -
  Horiz. % 88.59% -1,400.82% -452.72% -431.79% -412.77% -55.16% 100.00%
ROE 0.05 % -457.48 % -0.38 % -41.43 % -48.41 % -7.38 % 8.54 % -96.74%
  QoQ % 100.01% -120,289.48% 99.08% 14.42% -555.96% -186.42% -
  Horiz. % 0.59% -5,356.91% -4.45% -485.13% -566.86% -86.42% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.85 22.99 26.83 32.51 42.92 42.72 46.67 -59.87%
  QoQ % -48.46% -14.31% -17.47% -24.25% 0.47% -8.46% -
  Horiz. % 25.39% 49.26% 57.49% 69.66% 91.96% 91.54% 100.00%
EPS 0.12 -11.53 -4.51 -5.44 -6.72 -1.13 1.49 -81.32%
  QoQ % 101.04% -155.65% 17.10% 19.05% -494.69% -175.84% -
  Horiz. % 8.05% -773.83% -302.68% -365.10% -451.01% -75.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6000 0.0261 12.0400 0.1313 0.1388 0.1532 0.1749 503.59%
  QoQ % 9,861.69% -99.78% 9,069.84% -5.40% -9.40% -12.41% -
  Horiz. % 1,486.56% 14.92% 6,883.93% 75.07% 79.36% 87.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.23 19.54 22.80 27.68 36.53 34.50 37.73 -55.39%
  QoQ % -42.53% -14.30% -17.63% -24.23% 5.88% -8.56% -
  Horiz. % 29.76% 51.79% 60.43% 73.36% 96.82% 91.44% 100.00%
EPS 0.11 -10.15 -3.92 -4.63 -5.72 -0.91 1.21 -79.75%
  QoQ % 101.08% -158.93% 15.33% 19.06% -528.57% -175.21% -
  Horiz. % 9.09% -838.84% -323.97% -382.64% -472.73% -75.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4647 0.0222 10.2311 0.1118 0.1181 0.1237 0.1414 571.10%
  QoQ % 11,002.25% -99.78% 9,051.25% -5.33% -4.53% -12.52% -
  Horiz. % 1,743.07% 15.70% 7,235.57% 79.07% 83.52% 87.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0900 0.0600 0.0650 0.0700 0.0850 0.1050 0.1000 -
P/RPS 0.76 0.26 0.24 0.22 0.20 0.25 0.21 135.54%
  QoQ % 192.31% 8.33% 9.09% 10.00% -20.00% 19.05% -
  Horiz. % 361.90% 123.81% 114.29% 104.76% 95.24% 119.05% 100.00%
P/EPS 75.00 -0.50 -1.41 -1.29 -1.26 -9.29 6.70 399.67%
  QoQ % 15,100.00% 64.54% -9.30% -2.38% 86.44% -238.66% -
  Horiz. % 1,119.40% -7.46% -21.04% -19.25% -18.81% -138.66% 100.00%
EY 1.33 -199.00 -71.05 -77.71 -79.06 -10.76 14.93 -80.02%
  QoQ % 100.67% -180.08% 8.57% 1.71% -634.76% -172.07% -
  Horiz. % 8.91% -1,332.89% -475.89% -520.50% -529.54% -72.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.03 2.30 0.01 0.53 0.61 0.69 0.57 -85.93%
  QoQ % -98.70% 22,900.00% -98.11% -13.11% -11.59% 21.05% -
  Horiz. % 5.26% 403.51% 1.75% 92.98% 107.02% 121.05% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 -
Price 0.0850 0.0650 0.0550 0.0750 0.0750 0.0850 0.1050 -
P/RPS 0.72 0.28 0.20 0.23 0.17 0.20 0.22 120.27%
  QoQ % 157.14% 40.00% -13.04% 35.29% -15.00% -9.09% -
  Horiz. % 327.27% 127.27% 90.91% 104.55% 77.27% 90.91% 100.00%
P/EPS 70.83 -0.54 -1.19 -1.38 -1.12 -7.52 7.03 365.83%
  QoQ % 13,216.67% 54.62% 13.77% -23.21% 85.11% -206.97% -
  Horiz. % 1,007.54% -7.68% -16.93% -19.63% -15.93% -106.97% 100.00%
EY 1.41 -183.70 -83.97 -72.53 -89.60 -13.29 14.22 -78.55%
  QoQ % 100.77% -118.77% -15.77% 19.05% -574.19% -193.46% -
  Horiz. % 9.92% -1,291.84% -590.51% -510.06% -630.10% -93.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.03 2.49 0.00 0.57 0.54 0.55 0.60 -86.40%
  QoQ % -98.80% 0.00% 0.00% 5.56% -1.82% -8.33% -
  Horiz. % 5.00% 415.00% 0.00% 95.00% 90.00% 91.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

165  483  585  1281 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 QES 0.37-0.01 
 LUSTER 0.205+0.02 
 BIOHLDG 0.31+0.01 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.02+0.015 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.185+0.005 
 DGB 0.085-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS