Highlights

[DAYA] QoQ 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 -     38.02%    YoY -     -306.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 57,372 49,798 66,601 96,211 186,561 126,708 182,176 -53.68%
  QoQ % 15.21% -25.23% -30.78% -48.43% 47.24% -30.45% -
  Horiz. % 31.49% 27.34% 36.56% 52.81% 102.41% 69.55% 100.00%
PBT 2,019 -145,891 -12,415 -15,391 -27,209 -32,351 14,711 -73.36%
  QoQ % 101.38% -1,075.12% 19.34% 43.43% 15.89% -319.91% -
  Horiz. % 13.72% -991.71% -84.39% -104.62% -184.96% -219.91% 100.00%
Tax -150 -1,686 -855 -1,201 -1,125 -3,227 -3,539 -87.82%
  QoQ % 91.10% -97.19% 28.81% -6.76% 65.14% 8.82% -
  Horiz. % 4.24% 47.64% 24.16% 33.94% 31.79% 91.18% 100.00%
NP 1,869 -147,577 -13,270 -16,592 -28,334 -35,578 11,172 -69.61%
  QoQ % 101.27% -1,012.11% 20.02% 41.44% 20.36% -418.46% -
  Horiz. % 16.73% -1,320.95% -118.78% -148.51% -253.62% -318.46% 100.00%
NP to SH 581 -147,157 -12,816 -18,104 -29,208 -37,142 9,986 -84.96%
  QoQ % 100.39% -1,048.23% 29.21% 38.02% 21.36% -471.94% -
  Horiz. % 5.82% -1,473.63% -128.34% -181.29% -292.49% -371.94% 100.00%
Tax Rate 7.43 % - % - % - % - % - % 24.06 % -54.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.88% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 55,503 197,375 79,871 112,803 214,895 162,286 171,004 -52.74%
  QoQ % -71.88% 147.12% -29.19% -47.51% 32.42% -5.10% -
  Horiz. % 32.46% 115.42% 46.71% 65.97% 125.67% 94.90% 100.00%
Net Worth 5,035,333 45,310 20,901,656 228,563 241,313 256,313 291,091 567.70%
  QoQ % 11,013.06% -99.78% 9,044.81% -5.28% -5.85% -11.95% -
  Horiz. % 1,729.81% 15.57% 7,180.43% 78.52% 82.90% 88.05% 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 20,901,656 228,563 241,313 256,313 291,091 567.70%
  QoQ % 11,013.06% -99.78% 9,044.81% -5.28% -5.85% -11.95% -
  Horiz. % 1,729.81% 15.57% 7,180.43% 78.52% 82.90% 88.05% 100.00%
NOSH 1,936,666 1,736,018 1,736,018 1,740,769 1,738,571 1,673,063 1,664,333 10.62%
  QoQ % 11.56% 0.00% -0.27% 0.13% 3.92% 0.52% -
  Horiz. % 116.36% 104.31% 104.31% 104.59% 104.46% 100.52% 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 % -296.35 % -19.92 % -17.25 % -15.19 % -28.08 % 6.13 % -34.33%
  QoQ % 101.10% -1,387.70% -15.48% -13.56% 45.90% -558.08% -
  Horiz. % 53.18% -4,834.42% -324.96% -281.40% -247.80% -458.08% 100.00%
ROE 0.01 % -324.78 % -0.06 % -7.92 % -12.10 % -14.49 % 3.43 % -97.95%
  QoQ % 100.00% -541,200.00% 99.24% 34.55% 16.49% -522.45% -
  Horiz. % 0.29% -9,468.80% -1.75% -230.90% -352.77% -422.45% 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 2.96 2.87 3.84 5.53 10.73 7.57 10.95 -58.16%
  QoQ % 3.14% -25.26% -30.56% -48.46% 41.74% -30.87% -
  Horiz. % 27.03% 26.21% 35.07% 50.50% 97.99% 69.13% 100.00%
EPS 0.03 -7.94 -0.74 -1.04 -1.68 -2.22 0.60 -86.40%
  QoQ % 100.38% -972.97% 28.85% 38.10% 24.32% -470.00% -
  Horiz. % 5.00% -1,323.33% -123.33% -173.33% -280.00% -370.00% 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 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 2.81 2.44 3.26 4.71 9.13 6.20 8.92 -53.67%
  QoQ % 15.16% -25.15% -30.79% -48.41% 47.26% -30.49% -
  Horiz. % 31.50% 27.35% 36.55% 52.80% 102.35% 69.51% 100.00%
EPS 0.03 -7.20 -0.63 -0.89 -1.43 -1.82 0.49 -84.44%
  QoQ % 100.42% -1,042.86% 29.21% 37.76% 21.43% -471.43% -
  Horiz. % 6.12% -1,469.39% -128.57% -181.63% -291.84% -371.43% 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 0.1119 0.1181 0.1255 0.1425 567.65%
  QoQ % 11,002.25% -99.78% 9,043.07% -5.25% -5.90% -11.93% -
  Horiz. % 1,729.61% 15.58% 7,179.72% 78.53% 82.88% 88.07% 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 3.04 2.09 1.69 1.27 0.79 1.39 0.91 123.31%
  QoQ % 45.45% 23.67% 33.07% 60.76% -43.17% 52.75% -
  Horiz. % 334.07% 229.67% 185.71% 139.56% 86.81% 152.75% 100.00%
P/EPS 300.00 -0.71 -8.80 -6.73 -5.06 -4.73 16.67 585.53%
  QoQ % 42,353.52% 91.93% -30.76% -33.00% -6.98% -128.37% -
  Horiz. % 1,799.64% -4.26% -52.79% -40.37% -30.35% -28.37% 100.00%
EY 0.33 -141.28 -11.36 -14.86 -19.76 -21.14 6.00 -85.51%
  QoQ % 100.23% -1,143.66% 23.55% 24.80% 6.53% -452.33% -
  Horiz. % 5.50% -2,354.67% -189.33% -247.67% -329.33% -352.33% 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 2.87 2.27 1.43 1.36 0.70 1.12 0.96 107.39%
  QoQ % 26.43% 58.74% 5.15% 94.29% -37.50% 16.67% -
  Horiz. % 298.96% 236.46% 148.96% 141.67% 72.92% 116.67% 100.00%
P/EPS 283.33 -0.77 -7.45 -7.21 -4.46 -3.83 17.50 538.90%
  QoQ % 36,896.10% 89.66% -3.33% -61.66% -16.45% -121.89% -
  Horiz. % 1,619.03% -4.40% -42.57% -41.20% -25.49% -21.89% 100.00%
EY 0.35 -130.41 -13.42 -13.87 -22.40 -26.12 5.71 -84.43%
  QoQ % 100.27% -871.76% 3.24% 38.08% 14.24% -557.44% -
  Horiz. % 6.13% -2,283.89% -235.03% -242.91% -392.29% -457.44% 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.
 


 

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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers