Highlights

[DAYA] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -190.63%    YoY -     -277.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 218,322 193,256 189,156 290,667 310,562 341,636 361,660 -28.55%
  QoQ % 12.97% 2.17% -34.92% -6.41% -9.10% -5.54% -
  Horiz. % 60.37% 53.44% 52.30% 80.37% 85.87% 94.46% 100.00%
PBT -4,479 -14,482 -380 -172,367 -60,265 -22,802 18,484 -
  QoQ % 69.07% -3,711.05% 99.78% -186.01% -164.30% -223.36% -
  Horiz. % -24.23% -78.35% -2.06% -932.52% -326.04% -123.36% 100.00%
Tax -3,844 -3,772 -2,300 1,965 981 -5,856 -10,260 -47.99%
  QoQ % -1.92% -64.00% -217.05% 100.24% 116.76% 42.92% -
  Horiz. % 37.47% 36.76% 22.42% -19.15% -9.56% 57.08% 100.00%
NP -8,323 -18,254 -2,680 -170,402 -59,284 -28,658 8,224 -
  QoQ % 54.40% -581.12% 98.43% -187.43% -106.87% -448.47% -
  Horiz. % -101.21% -221.96% -32.59% -2,072.01% -720.87% -348.47% 100.00%
NP to SH -18,670 -26,812 -5,472 -158,449 -54,520 -33,538 -3,040 235.00%
  QoQ % 30.37% -389.99% 96.55% -190.63% -62.56% -1,003.22% -
  Horiz. % 614.16% 881.97% 180.00% 5,212.14% 1,793.42% 1,103.22% 100.00%
Tax Rate - % - % - % - % - % - % 55.51 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 226,645 211,510 191,836 461,069 369,846 370,294 353,436 -25.62%
  QoQ % 7.16% 10.26% -58.39% 24.66% -0.12% 4.77% -
  Horiz. % 64.13% 59.84% 54.28% 130.45% 104.64% 104.77% 100.00%
Net Worth -164,457 -165,478 -153,629 -150,565 -31,287 -2,655 15,322 -
  QoQ % 0.62% -7.71% -2.04% -381.23% -1,078.08% -117.33% -
  Horiz. % -1,073.33% -1,080.00% -1,002.66% -982.66% -204.20% -17.33% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth -164,457 -165,478 -153,629 -150,565 -31,287 -2,655 15,322 -
  QoQ % 0.62% -7.71% -2.04% -381.23% -1,078.08% -117.33% -
  Horiz. % -1,073.33% -1,080.00% -1,002.66% -982.66% -204.20% -17.33% 100.00%
NOSH 2,042,946 2,042,946 2,042,946 2,042,951 2,044,946 2,042,946 2,042,954 -0.00%
  QoQ % 0.00% 0.00% -0.00% -0.10% 0.10% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.10% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.81 % -9.45 % -1.42 % -58.62 % -19.09 % -8.39 % 2.27 % -
  QoQ % 59.68% -565.49% 97.58% -207.07% -127.53% -469.60% -
  Horiz. % -167.84% -416.30% -62.56% -2,582.38% -840.97% -369.60% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -19.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.69 9.46 9.26 14.23 15.19 16.72 17.70 -28.53%
  QoQ % 13.00% 2.16% -34.93% -6.32% -9.15% -5.54% -
  Horiz. % 60.40% 53.45% 52.32% 80.40% 85.82% 94.46% 100.00%
EPS -0.92 -1.32 -0.28 -7.76 -2.67 -1.64 -0.16 220.61%
  QoQ % 30.30% -371.43% 96.39% -190.64% -62.80% -925.00% -
  Horiz. % 575.00% 825.00% 175.00% 4,850.00% 1,668.75% 1,025.00% 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 -0.0805 -0.0810 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 -
  QoQ % 0.62% -7.71% -2.04% -381.70% -1,076.92% -117.33% -
  Horiz. % -1,073.33% -1,080.00% -1,002.67% -982.67% -204.00% -17.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.69 9.46 9.26 14.23 15.20 16.72 17.70 -28.53%
  QoQ % 13.00% 2.16% -34.93% -6.38% -9.09% -5.54% -
  Horiz. % 60.40% 53.45% 52.32% 80.40% 85.88% 94.46% 100.00%
EPS -0.91 -1.31 -0.27 -7.76 -2.67 -1.64 -0.16 218.29%
  QoQ % 30.53% -385.19% 96.52% -190.64% -62.80% -925.00% -
  Horiz. % 568.75% 818.75% 168.75% 4,850.00% 1,668.75% 1,025.00% 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 -0.0805 -0.0810 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 -
  QoQ % 0.62% -7.71% -2.04% -381.70% -1,076.92% -117.33% -
  Horiz. % -1,073.33% -1,080.00% -1,002.67% -982.67% -204.00% -17.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0050 0.0100 0.0100 0.0100 0.0250 0.0350 0.0300 -
P/RPS 0.05 0.11 0.11 0.07 0.16 0.21 0.17 -55.74%
  QoQ % -54.55% 0.00% 57.14% -56.25% -23.81% 23.53% -
  Horiz. % 29.41% 64.71% 64.71% 41.18% 94.12% 123.53% 100.00%
P/EPS -0.55 -0.76 -3.73 -0.13 -0.94 -2.13 -20.16 -90.92%
  QoQ % 27.63% 79.62% -2,769.23% 86.17% 55.87% 89.43% -
  Horiz. % 2.73% 3.77% 18.50% 0.64% 4.66% 10.57% 100.00%
EY -182.78 -131.24 -26.78 -775.59 -106.64 -46.90 -4.96 1,004.96%
  QoQ % -39.27% -390.07% 96.55% -627.30% -127.38% -845.56% -
  Horiz. % 3,685.08% 2,645.97% 539.92% 15,636.90% 2,150.00% 945.56% 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 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 29/05/19 28/02/19 30/11/18 29/08/18 31/05/18 -
Price 0.0050 0.0100 0.0100 0.0100 0.0200 0.0300 0.0300 -
P/RPS 0.05 0.11 0.11 0.07 0.13 0.18 0.17 -55.74%
  QoQ % -54.55% 0.00% 57.14% -46.15% -27.78% 5.88% -
  Horiz. % 29.41% 64.71% 64.71% 41.18% 76.47% 105.88% 100.00%
P/EPS -0.55 -0.76 -3.73 -0.13 -0.75 -1.83 -20.16 -90.92%
  QoQ % 27.63% 79.62% -2,769.23% 82.67% 59.02% 90.92% -
  Horiz. % 2.73% 3.77% 18.50% 0.64% 3.72% 9.08% 100.00%
EY -182.78 -131.24 -26.78 -775.59 -133.30 -54.72 -4.96 1,004.96%
  QoQ % -39.27% -390.07% 96.55% -481.84% -143.60% -1,003.23% -
  Horiz. % 3,685.08% 2,645.97% 539.92% 15,636.90% 2,687.50% 1,103.23% 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 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers