[DAYA] QoQ Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 49,798 66,601 96,211 186,561 126,708 182,176 193,181 -59.33% QoQ % -25.23% -30.78% -48.43% 47.24% -30.45% -5.70% - Horiz. % 25.78% 34.48% 49.80% 96.57% 65.59% 94.30% 100.00%
PBT -145,891 -12,415 -15,391 -27,209 -32,351 14,711 13,540 - QoQ % -1,075.12% 19.34% 43.43% 15.89% -319.91% 8.65% - Horiz. % -1,077.48% -91.69% -113.67% -200.95% -238.93% 108.65% 100.00%
Tax -1,686 -855 -1,201 -1,125 -3,227 -3,539 -4,042 -44.03% QoQ % -97.19% 28.81% -6.76% 65.14% 8.82% 12.44% - Horiz. % 41.71% 21.15% 29.71% 27.83% 79.84% 87.56% 100.00%
NP -147,577 -13,270 -16,592 -28,334 -35,578 11,172 9,498 - QoQ % -1,012.11% 20.02% 41.44% 20.36% -418.46% 17.62% - Horiz. % -1,553.77% -139.71% -174.69% -298.32% -374.58% 117.62% 100.00%
NP to SH -147,157 -12,816 -18,104 -29,208 -37,142 9,986 8,774 - QoQ % -1,048.23% 29.21% 38.02% 21.36% -471.94% 13.81% - Horiz. % -1,677.19% -146.07% -206.34% -332.89% -423.32% 113.81% 100.00%
Tax Rate - % - % - % - % - % 24.06 % 29.85 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -19.40% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.60% 100.00%
Total Cost 197,375 79,871 112,803 214,895 162,286 171,004 183,683 4.89% QoQ % 147.12% -29.19% -47.51% 32.42% -5.10% -6.90% - Horiz. % 107.45% 43.48% 61.41% 116.99% 88.35% 93.10% 100.00%
Net Worth 45,310 20,901,656 228,563 241,313 256,313 291,091 293,515 -71.06% QoQ % -99.78% 9,044.81% -5.28% -5.85% -11.95% -0.83% - Horiz. % 15.44% 7,121.15% 77.87% 82.22% 87.33% 99.17% 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 20,901,656 228,563 241,313 256,313 291,091 293,515 -71.06% QoQ % -99.78% 9,044.81% -5.28% -5.85% -11.95% -0.83% - Horiz. % 15.44% 7,121.15% 77.87% 82.22% 87.33% 99.17% 100.00%
NOSH 1,736,018 1,736,018 1,740,769 1,738,571 1,673,063 1,664,333 1,655,471 3.20% QoQ % 0.00% -0.27% 0.13% 3.92% 0.52% 0.54% - Horiz. % 104.87% 104.87% 105.15% 105.02% 101.06% 100.54% 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 -296.35 % -19.92 % -17.25 % -15.19 % -28.08 % 6.13 % 4.92 % - QoQ % -1,387.70% -15.48% -13.56% 45.90% -558.08% 24.59% - Horiz. % -6,023.37% -404.88% -350.61% -308.74% -570.73% 124.59% 100.00%
ROE -324.78 % -0.06 % -7.92 % -12.10 % -14.49 % 3.43 % 2.99 % - QoQ % -541,200.00% 99.24% 34.55% 16.49% -522.45% 14.72% - Horiz. % -10,862.21% -2.01% -264.88% -404.68% -484.62% 114.72% 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 2.87 3.84 5.53 10.73 7.57 10.95 11.67 -60.58% QoQ % -25.26% -30.56% -48.46% 41.74% -30.87% -6.17% - Horiz. % 24.59% 32.90% 47.39% 91.95% 64.87% 93.83% 100.00%
EPS -7.94 -0.74 -1.04 -1.68 -2.22 0.60 0.53 - QoQ % -972.97% 28.85% 38.10% 24.32% -470.00% 13.21% - Horiz. % -1,498.11% -139.62% -196.23% -316.98% -418.87% 113.21% 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 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 2.44 3.26 4.71 9.13 6.20 8.92 9.46 -59.31% QoQ % -25.15% -30.79% -48.41% 47.26% -30.49% -5.71% - Horiz. % 25.79% 34.46% 49.79% 96.51% 65.54% 94.29% 100.00%
EPS -7.20 -0.63 -0.89 -1.43 -1.82 0.49 0.43 - QoQ % -1,042.86% 29.21% 37.76% 21.43% -471.43% 13.95% - Horiz. % -1,674.42% -146.51% -206.98% -332.56% -423.26% 113.95% 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 0.1119 0.1181 0.1255 0.1425 0.1437 -71.05% QoQ % -99.78% 9,043.07% -5.25% -5.90% -11.93% -0.84% - Horiz. % 15.45% 7,119.76% 77.87% 82.19% 87.33% 99.16% 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 2.09 1.69 1.27 0.79 1.39 0.91 0.99 64.19% QoQ % 23.67% 33.07% 60.76% -43.17% 52.75% -8.08% - Horiz. % 211.11% 170.71% 128.28% 79.80% 140.40% 91.92% 100.00%
P/EPS -0.71 -8.80 -6.73 -5.06 -4.73 16.67 21.70 - QoQ % 91.93% -30.76% -33.00% -6.98% -128.37% -23.18% - Horiz. % -3.27% -40.55% -31.01% -23.32% -21.80% 76.82% 100.00%
EY -141.28 -11.36 -14.86 -19.76 -21.14 6.00 4.61 - QoQ % -1,143.66% 23.55% 24.80% 6.53% -452.33% 30.15% - Horiz. % -3,064.64% -246.42% -322.34% -428.63% -458.57% 130.15% 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 2.27 1.43 1.36 0.70 1.12 0.96 0.81 98.15% QoQ % 58.74% 5.15% 94.29% -37.50% 16.67% 18.52% - Horiz. % 280.25% 176.54% 167.90% 86.42% 138.27% 118.52% 100.00%
P/EPS -0.77 -7.45 -7.21 -4.46 -3.83 17.50 17.92 - QoQ % 89.66% -3.33% -61.66% -16.45% -121.89% -2.34% - Horiz. % -4.30% -41.57% -40.23% -24.89% -21.37% 97.66% 100.00%
EY -130.41 -13.42 -13.87 -22.40 -26.12 5.71 5.58 - QoQ % -871.76% 3.24% 38.08% 14.24% -557.44% 2.33% - Horiz. % -2,337.10% -240.50% -248.57% -401.43% -468.10% 102.33% 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 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.
Comment
DMB-Quarterly report 1 - 31 Mar 2016.pdf 
