Highlights

[DAYA] QoQ TTM Result on 2017-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     71.03%    YoY -     79.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 349,786 347,785 329,171 296,128 228,792 235,290 269,982 18.83%
  QoQ % 0.58% 5.65% 11.16% 29.43% -2.76% -12.85% -
  Horiz. % 129.56% 128.82% 121.92% 109.68% 84.74% 87.15% 100.00%
PBT -67,630 -32,727 -14,990 -17,592 -136,815 -150,335 -171,678 -46.23%
  QoQ % -106.65% -118.33% 14.79% 87.14% 8.99% 12.43% -
  Horiz. % 39.39% 19.06% 8.73% 10.25% 79.69% 87.57% 100.00%
Tax -19,196 -24,840 -25,565 -23,150 -3,974 -2,849 -3,892 189.47%
  QoQ % 22.72% 2.84% -10.43% -482.54% -39.49% 26.80% -
  Horiz. % 493.22% 638.23% 656.86% 594.81% 102.11% 73.20% 100.00%
NP -86,826 -57,567 -40,555 -40,742 -140,789 -153,184 -175,570 -37.44%
  QoQ % -50.83% -41.95% 0.46% 71.06% 8.09% 12.75% -
  Horiz. % 49.45% 32.79% 23.10% 23.21% 80.19% 87.25% 100.00%
NP to SH -82,097 -58,532 -43,273 -41,932 -144,740 -157,000 -177,496 -40.16%
  QoQ % -40.26% -35.26% -3.20% 71.03% 7.81% 11.55% -
  Horiz. % 46.25% 32.98% 24.38% 23.62% 81.55% 88.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 436,612 405,352 369,726 336,870 369,581 388,474 445,552 -1.34%
  QoQ % 7.71% 9.64% 9.75% -8.85% -4.86% -12.81% -
  Horiz. % 97.99% 90.98% 82.98% 75.61% 82.95% 87.19% 100.00%
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
  QoQ % -1,078.08% -117.33% -19.63% -63.70% -9.54% -98.85% -
  Horiz. % -0.62% -0.05% 0.30% 0.38% 1.04% 1.15% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
  QoQ % -1,078.08% -117.33% -19.63% -63.70% -9.54% -98.85% -
  Horiz. % -0.62% -0.05% 0.30% 0.38% 1.04% 1.15% 100.00%
NOSH 2,044,946 2,042,946 2,042,954 1,985,846 1,909,616 1,891,024 1,936,666 3.69%
  QoQ % 0.10% -0.00% 2.88% 3.99% 0.98% -2.36% -
  Horiz. % 105.59% 105.49% 105.49% 102.54% 98.60% 97.64% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -24.82 % -16.55 % -12.32 % -13.76 % -61.54 % -65.10 % -65.03 % -47.35%
  QoQ % -49.97% -34.33% 10.47% 77.64% 5.47% -0.11% -
  Horiz. % 38.17% 25.45% 18.95% 21.16% 94.63% 100.11% 100.00%
ROE 0.00 % 0.00 % -282.42 % -219.95 % -275.62 % -270.44 % -3.53 % -
  QoQ % 0.00% 0.00% -28.40% 20.20% -1.92% -7,561.19% -
  Horiz. % -0.00% -0.00% 8,000.57% 6,230.88% 7,807.93% 7,661.19% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.10 17.02 16.11 14.91 11.98 12.44 13.94 14.58%
  QoQ % 0.47% 5.65% 8.05% 24.46% -3.70% -10.76% -
  Horiz. % 122.67% 122.09% 115.57% 106.96% 85.94% 89.24% 100.00%
EPS -4.01 -2.87 -2.12 -2.11 -7.58 -8.30 -9.17 -42.36%
  QoQ % -39.72% -35.38% -0.47% 72.16% 8.67% 9.49% -
  Horiz. % 43.73% 31.30% 23.12% 23.01% 82.66% 90.51% 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 -0.0153 -0.0013 0.0075 0.0096 0.0275 0.0307 2.6000 -
  QoQ % -1,076.92% -117.33% -21.88% -65.09% -10.42% -98.82% -
  Horiz. % -0.59% -0.05% 0.29% 0.37% 1.06% 1.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.12 17.02 16.11 14.50 11.20 11.52 13.22 18.79%
  QoQ % 0.59% 5.65% 11.10% 29.46% -2.78% -12.86% -
  Horiz. % 129.50% 128.74% 121.86% 109.68% 84.72% 87.14% 100.00%
EPS -4.02 -2.87 -2.12 -2.05 -7.08 -7.68 -8.69 -40.16%
  QoQ % -40.07% -35.38% -3.41% 71.05% 7.81% 11.62% -
  Horiz. % 46.26% 33.03% 24.40% 23.59% 81.47% 88.38% 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 -0.0153 -0.0013 0.0075 0.0093 0.0257 0.0284 2.4647 -
  QoQ % -1,076.92% -117.33% -19.35% -63.81% -9.51% -98.85% -
  Horiz. % -0.62% -0.05% 0.30% 0.38% 1.04% 1.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0250 0.0350 0.0300 0.0750 0.0750 0.0800 0.0900 -
P/RPS 0.15 0.21 0.19 0.50 0.63 0.64 0.65 -62.34%
  QoQ % -28.57% 10.53% -62.00% -20.63% -1.56% -1.54% -
  Horiz. % 23.08% 32.31% 29.23% 76.92% 96.92% 98.46% 100.00%
P/EPS -0.62 -1.22 -1.42 -3.55 -0.99 -0.96 -0.98 -26.28%
  QoQ % 49.18% 14.08% 60.00% -258.59% -3.13% 2.04% -
  Horiz. % 63.27% 124.49% 144.90% 362.24% 101.02% 97.96% 100.00%
EY -160.59 -81.86 -70.61 -28.15 -101.06 -103.78 -101.83 35.45%
  QoQ % -96.18% -15.93% -150.83% 72.15% 2.62% -1.91% -
  Horiz. % 157.70% 80.39% 69.34% 27.64% 99.24% 101.91% 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 4.00 7.81 2.73 2.61 0.03 -
  QoQ % 0.00% 0.00% -48.78% 186.08% 4.60% 8,600.00% -
  Horiz. % 0.00% 0.00% 13,333.33% 26,033.33% 9,100.00% 8,700.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 19/05/17 -
Price 0.0200 0.0300 0.0300 0.0700 0.0750 0.0650 0.0850 -
P/RPS 0.12 0.18 0.19 0.47 0.63 0.52 0.61 -66.14%
  QoQ % -33.33% -5.26% -59.57% -25.40% 21.15% -14.75% -
  Horiz. % 19.67% 29.51% 31.15% 77.05% 103.28% 85.25% 100.00%
P/EPS -0.50 -1.05 -1.42 -3.32 -0.99 -0.78 -0.93 -33.86%
  QoQ % 52.38% 26.06% 57.23% -235.35% -26.92% 16.13% -
  Horiz. % 53.76% 112.90% 152.69% 356.99% 106.45% 83.87% 100.00%
EY -200.73 -95.50 -70.61 -30.16 -101.06 -127.73 -107.82 51.28%
  QoQ % -110.19% -35.25% -134.12% 70.16% 20.88% -18.47% -
  Horiz. % 186.17% 88.57% 65.49% 27.97% 93.73% 118.47% 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 4.00 7.29 2.73 2.12 0.03 -
  QoQ % 0.00% 0.00% -45.13% 167.03% 28.77% 6,966.67% -
  Horiz. % 0.00% 0.00% 13,333.33% 24,300.00% 9,100.00% 7,066.67% 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.
 


 

228  210  520  1338 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.525+0.035 
 MFLOUR 0.720.00 
 DGB 0.165+0.005 
Partners & Brokers