Highlights

[DAYA] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -526.68%    YoY -     -11,133.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 399,172 465,830 565,544 746,244 704,833 770,833 791,898 -36.53%
  QoQ % -14.31% -17.63% -24.21% 5.88% -8.56% -2.66% -
  Horiz. % 50.41% 58.82% 71.42% 94.23% 89.01% 97.34% 100.00%
PBT -200,905 -73,353 85,198 -108,836 -2,781 39,425 29,718 -
  QoQ % -173.89% -186.10% 178.28% -3,813.56% -107.05% 32.66% -
  Horiz. % -676.04% -246.83% 286.69% -366.23% -9.36% 132.66% 100.00%
Tax -4,868 -4,242 -175,050 -4,500 -11,550 -11,094 -9,566 -36.13%
  QoQ % -14.74% 97.58% -3,790.00% 61.04% -4.10% -15.98% -
  Horiz. % 50.89% 44.35% 1,829.92% 47.04% 120.74% 115.98% 100.00%
NP -205,773 -77,596 -89,852 -113,336 -14,331 28,330 20,152 -
  QoQ % -165.19% 13.64% 20.72% -690.85% -150.58% 40.58% -
  Horiz. % -1,021.10% -385.05% -445.87% -562.41% -71.11% 140.58% 100.00%
NP to SH -207,285 -80,170 -94,624 -116,832 -18,643 24,666 17,028 -
  QoQ % -158.55% 15.27% 19.01% -526.68% -175.58% 44.86% -
  Horiz. % -1,217.32% -470.82% -555.70% -686.12% -109.48% 144.86% 100.00%
Tax Rate - % - % 205.46 % - % - % 28.14 % 32.19 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.58% -
  Horiz. % 0.00% 0.00% 638.27% 0.00% 0.00% 87.42% 100.00%
Total Cost 604,945 543,426 655,396 859,580 719,164 742,502 771,746 -14.92%
  QoQ % 11.32% -17.08% -23.75% 19.52% -3.14% -3.79% -
  Horiz. % 78.39% 70.42% 84.92% 111.38% 93.19% 96.21% 100.00%
Net Worth 45,310 20,901,656 228,384 241,313 252,752 288,897 290,294 -70.85%
  QoQ % -99.78% 9,051.95% -5.36% -4.53% -12.51% -0.48% -
  Horiz. % 15.61% 7,200.15% 78.67% 83.13% 87.07% 99.52% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,310 20,901,656 228,384 241,313 252,752 288,897 290,294 -70.85%
  QoQ % -99.78% 9,051.95% -5.36% -4.53% -12.51% -0.48% -
  Horiz. % 15.61% 7,200.15% 78.67% 83.13% 87.07% 99.52% 100.00%
NOSH 1,736,018 1,736,018 1,739,411 1,738,571 1,649,823 1,651,785 1,637,307 3.96%
  QoQ % 0.00% -0.20% 0.05% 5.38% -0.12% 0.88% -
  Horiz. % 106.03% 106.03% 106.24% 106.18% 100.76% 100.88% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -51.55 % -16.66 % -15.89 % -15.19 % -2.03 % 3.68 % 2.54 % -
  QoQ % -209.42% -4.85% -4.61% -648.28% -155.16% 44.88% -
  Horiz. % -2,029.53% -655.91% -625.59% -598.03% -79.92% 144.88% 100.00%
ROE -457.48 % -0.38 % -41.43 % -48.41 % -7.38 % 8.54 % 5.87 % -
  QoQ % -120,289.48% 99.08% 14.42% -555.96% -186.42% 45.49% -
  Horiz. % -7,793.53% -6.47% -705.79% -824.70% -125.72% 145.49% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.99 26.83 32.51 42.92 42.72 46.67 48.37 -38.96%
  QoQ % -14.31% -17.47% -24.25% 0.47% -8.46% -3.51% -
  Horiz. % 47.53% 55.47% 67.21% 88.73% 88.32% 96.49% 100.00%
EPS -11.53 -4.51 -5.44 -6.72 -1.13 1.49 1.04 -
  QoQ % -155.65% 17.10% 19.05% -494.69% -175.84% 43.27% -
  Horiz. % -1,108.65% -433.65% -523.08% -646.15% -108.65% 143.27% 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 0.0261 12.0400 0.1313 0.1388 0.1532 0.1749 0.1773 -71.96%
  QoQ % -99.78% 9,069.84% -5.40% -9.40% -12.41% -1.35% -
  Horiz. % 14.72% 6,790.75% 74.06% 78.29% 86.41% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.54 22.80 27.68 36.53 34.50 37.73 38.76 -36.53%
  QoQ % -14.30% -17.63% -24.23% 5.88% -8.56% -2.66% -
  Horiz. % 50.41% 58.82% 71.41% 94.25% 89.01% 97.34% 100.00%
EPS -10.15 -3.92 -4.63 -5.72 -0.91 1.21 0.83 -
  QoQ % -158.93% 15.33% 19.06% -528.57% -175.21% 45.78% -
  Horiz. % -1,222.89% -472.29% -557.83% -689.16% -109.64% 145.78% 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 0.0222 10.2311 0.1118 0.1181 0.1237 0.1414 0.1421 -70.83%
  QoQ % -99.78% 9,051.25% -5.33% -4.53% -12.52% -0.49% -
  Horiz. % 15.62% 7,199.93% 78.68% 83.11% 87.05% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0600 0.0650 0.0700 0.0850 0.1050 0.1000 0.1150 -
P/RPS 0.26 0.24 0.22 0.20 0.25 0.21 0.24 5.46%
  QoQ % 8.33% 9.09% 10.00% -20.00% 19.05% -12.50% -
  Horiz. % 108.33% 100.00% 91.67% 83.33% 104.17% 87.50% 100.00%
P/EPS -0.50 -1.41 -1.29 -1.26 -9.29 6.70 11.06 -
  QoQ % 64.54% -9.30% -2.38% 86.44% -238.66% -39.42% -
  Horiz. % -4.52% -12.75% -11.66% -11.39% -84.00% 60.58% 100.00%
EY -199.00 -71.05 -77.71 -79.06 -10.76 14.93 9.04 -
  QoQ % -180.08% 8.57% 1.71% -634.76% -172.07% 65.15% -
  Horiz. % -2,201.33% -785.95% -859.62% -874.56% -119.03% 165.15% 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 2.30 0.01 0.53 0.61 0.69 0.57 0.65 131.32%
  QoQ % 22,900.00% -98.11% -13.11% -11.59% 21.05% -12.31% -
  Horiz. % 353.85% 1.54% 81.54% 93.85% 106.15% 87.69% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 -
Price 0.0650 0.0550 0.0750 0.0750 0.0850 0.1050 0.0950 -
P/RPS 0.28 0.20 0.23 0.17 0.20 0.22 0.20 25.02%
  QoQ % 40.00% -13.04% 35.29% -15.00% -9.09% 10.00% -
  Horiz. % 140.00% 100.00% 115.00% 85.00% 100.00% 110.00% 100.00%
P/EPS -0.54 -1.19 -1.38 -1.12 -7.52 7.03 9.13 -
  QoQ % 54.62% 13.77% -23.21% 85.11% -206.97% -23.00% -
  Horiz. % -5.91% -13.03% -15.12% -12.27% -82.37% 77.00% 100.00%
EY -183.70 -83.97 -72.53 -89.60 -13.29 14.22 10.95 -
  QoQ % -118.77% -15.77% 19.05% -574.19% -193.46% 29.86% -
  Horiz. % -1,677.63% -766.85% -662.37% -818.26% -121.37% 129.86% 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 2.49 0.00 0.57 0.54 0.55 0.60 0.54 175.76%
  QoQ % 0.00% 0.00% 5.56% -1.82% -8.33% 11.11% -
  Horiz. % 461.11% 0.00% 105.56% 100.00% 101.85% 111.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS