Highlights

[DAYA] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     3,374.62%    YoY -     51.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 186,561 704,833 578,125 395,949 202,768 642,160 482,103 -46.87%
  QoQ % -73.53% 21.92% 46.01% 95.27% -68.42% 33.20% -
  Horiz. % 38.70% 146.20% 119.92% 82.13% 42.06% 133.20% 100.00%
PBT -27,209 -2,781 29,569 14,859 1,318 -36,780 21,450 -
  QoQ % -878.39% -109.41% 99.00% 1,027.39% 103.58% -271.47% -
  Horiz. % -126.85% -12.97% 137.85% 69.27% 6.14% -171.47% 100.00%
Tax -1,125 -11,550 -8,321 -4,783 -740 998 -8,000 -72.93%
  QoQ % 90.26% -38.81% -73.97% -546.35% -174.15% 112.47% -
  Horiz. % 14.06% 144.38% 104.01% 59.79% 9.25% -12.48% 100.00%
NP -28,334 -14,331 21,248 10,076 578 -35,782 13,450 -
  QoQ % -97.71% -167.45% 110.88% 1,643.25% 101.62% -366.04% -
  Horiz. % -210.66% -106.55% 157.98% 74.91% 4.30% -266.04% 100.00%
NP to SH -29,208 -18,643 18,500 8,514 -260 -35,162 14,562 -
  QoQ % -56.67% -200.77% 117.29% 3,374.62% 99.26% -341.46% -
  Horiz. % -200.58% -128.02% 127.04% 58.47% -1.79% -241.46% 100.00%
Tax Rate - % - % 28.14 % 32.19 % 56.15 % - % 37.30 % -
  QoQ % 0.00% 0.00% -12.58% -42.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.44% 86.30% 150.54% 0.00% 100.00%
Total Cost 214,895 719,164 556,877 385,873 202,190 677,942 468,653 -40.51%
  QoQ % -70.12% 29.14% 44.32% 90.85% -70.18% 44.66% -
  Horiz. % 45.85% 153.45% 118.83% 82.34% 43.14% 144.66% 100.00%
Net Worth 241,313 252,752 288,897 290,294 227,630 246,041 309,269 -15.23%
  QoQ % -4.53% -12.51% -0.48% 27.53% -7.48% -20.44% -
  Horiz. % 78.03% 81.73% 93.41% 93.86% 73.60% 79.56% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,313 252,752 288,897 290,294 227,630 246,041 309,269 -15.23%
  QoQ % -4.53% -12.51% -0.48% 27.53% -7.48% -20.44% -
  Horiz. % 78.03% 81.73% 93.41% 93.86% 73.60% 79.56% 100.00%
NOSH 1,738,571 1,649,823 1,651,785 1,637,307 1,300,000 1,397,965 1,386,857 16.25%
  QoQ % 5.38% -0.12% 0.88% 25.95% -7.01% 0.80% -
  Horiz. % 125.36% 118.96% 119.10% 118.06% 93.74% 100.80% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -15.19 % -2.03 % 3.68 % 2.54 % 0.29 % -5.57 % 2.79 % -
  QoQ % -648.28% -155.16% 44.88% 775.86% 105.21% -299.64% -
  Horiz. % -544.44% -72.76% 131.90% 91.04% 10.39% -199.64% 100.00%
ROE -12.10 % -7.38 % 6.40 % 2.93 % -0.11 % -14.29 % 4.71 % -
  QoQ % -63.96% -215.31% 118.43% 2,763.64% 99.23% -403.40% -
  Horiz. % -256.90% -156.69% 135.88% 62.21% -2.34% -303.40% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.73 42.72 35.00 24.18 15.60 45.94 34.76 -54.29%
  QoQ % -74.88% 22.06% 44.75% 55.00% -66.04% 32.16% -
  Horiz. % 30.87% 122.90% 100.69% 69.56% 44.88% 132.16% 100.00%
EPS -1.68 -1.13 1.12 0.52 -0.02 -2.52 1.05 -
  QoQ % -48.67% -200.89% 115.38% 2,700.00% 99.21% -340.00% -
  Horiz. % -160.00% -107.62% 106.67% 49.52% -1.90% -240.00% 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 0.1388 0.1532 0.1749 0.1773 0.1751 0.1760 0.2230 -27.08%
  QoQ % -9.40% -12.41% -1.35% 1.26% -0.51% -21.08% -
  Horiz. % 62.24% 68.70% 78.43% 79.51% 78.52% 78.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.13 34.50 28.30 19.38 9.93 31.43 23.60 -46.88%
  QoQ % -73.54% 21.91% 46.03% 95.17% -68.41% 33.18% -
  Horiz. % 38.69% 146.19% 119.92% 82.12% 42.08% 133.18% 100.00%
EPS -1.43 -0.91 0.91 0.42 -0.01 -1.72 0.71 -
  QoQ % -57.14% -200.00% 116.67% 4,300.00% 99.42% -342.25% -
  Horiz. % -201.41% -128.17% 128.17% 59.15% -1.41% -242.25% 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 0.1181 0.1237 0.1414 0.1421 0.1114 0.1204 0.1514 -15.25%
  QoQ % -4.53% -12.52% -0.49% 27.56% -7.48% -20.48% -
  Horiz. % 78.01% 81.70% 93.39% 93.86% 73.58% 79.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.0850 0.1050 0.1000 0.1150 0.1350 0.1550 0.2850 -
P/RPS 0.79 0.25 0.29 0.48 0.87 0.34 0.82 -2.45%
  QoQ % 216.00% -13.79% -39.58% -44.83% 155.88% -58.54% -
  Horiz. % 96.34% 30.49% 35.37% 58.54% 106.10% 41.46% 100.00%
P/EPS -5.06 -9.29 8.93 22.12 -675.00 -6.16 27.14 -
  QoQ % 45.53% -204.03% -59.63% 103.28% -10,857.79% -122.70% -
  Horiz. % -18.64% -34.23% 32.90% 81.50% -2,487.10% -22.70% 100.00%
EY -19.76 -10.76 11.20 4.52 -0.15 -16.23 3.68 -
  QoQ % -83.64% -196.07% 147.79% 3,113.33% 99.08% -541.03% -
  Horiz. % -536.96% -292.39% 304.35% 122.83% -4.08% -441.03% 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 0.61 0.69 0.57 0.65 0.77 0.88 1.28 -38.96%
  QoQ % -11.59% 21.05% -12.31% -15.58% -12.50% -31.25% -
  Horiz. % 47.66% 53.91% 44.53% 50.78% 60.16% 68.75% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 -
Price 0.0750 0.0850 0.1050 0.0950 0.1150 0.1500 0.2150 -
P/RPS 0.70 0.20 0.30 0.39 0.74 0.33 0.62 8.42%
  QoQ % 250.00% -33.33% -23.08% -47.30% 124.24% -46.77% -
  Horiz. % 112.90% 32.26% 48.39% 62.90% 119.35% 53.23% 100.00%
P/EPS -4.46 -7.52 9.38 18.27 -575.00 -5.96 20.48 -
  QoQ % 40.69% -180.17% -48.66% 103.18% -9,547.65% -129.10% -
  Horiz. % -21.78% -36.72% 45.80% 89.21% -2,807.62% -29.10% 100.00%
EY -22.40 -13.29 10.67 5.47 -0.17 -16.77 4.88 -
  QoQ % -68.55% -224.55% 95.06% 3,317.65% 98.99% -443.65% -
  Horiz. % -459.02% -272.34% 218.65% 112.09% -3.48% -343.65% 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 0.54 0.55 0.60 0.54 0.66 0.85 0.96 -31.83%
  QoQ % -1.82% -8.33% 11.11% -18.18% -22.35% -11.46% -
  Horiz. % 56.25% 57.29% 62.50% 56.25% 68.75% 88.54% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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!
PARTNERS & BROKERS