Highlights

[DAYA] QoQ TTM Result on 2015-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -3.56%    YoY -     -7,159.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 718,837 738,181 734,712 715,620 642,159 632,307 595,978 13.27%
  QoQ % -2.62% 0.47% 2.67% 11.44% 1.56% 6.10% -
  Horiz. % 120.61% 123.86% 123.28% 120.07% 107.75% 106.10% 100.00%
PBT -2,533 -28,661 -33,715 -38,481 -36,780 5,263 5,701 -
  QoQ % 91.16% 14.99% 12.39% -4.62% -798.84% -7.68% -
  Horiz. % -44.43% -502.74% -591.39% -674.99% -645.15% 92.32% 100.00%
Tax -11,658 677 1,221 2,278 998 -6,867 -6,849 42.42%
  QoQ % -1,822.01% -44.55% -46.40% 128.26% 114.53% -0.26% -
  Horiz. % 170.21% -9.88% -17.83% -33.26% -14.57% 100.26% 100.00%
NP -14,191 -27,984 -32,494 -36,203 -35,782 -1,604 -1,148 432.18%
  QoQ % 49.29% 13.88% 10.25% -1.18% -2,130.80% -39.72% -
  Horiz. % 1,236.15% 2,437.63% 2,830.49% 3,153.57% 3,116.90% 139.72% 100.00%
NP to SH -18,502 -30,062 -31,110 -35,209 -34,000 -834 -2,554 273.05%
  QoQ % 38.45% 3.37% 11.64% -3.56% -3,976.74% 67.35% -
  Horiz. % 724.43% 1,177.06% 1,218.09% 1,378.58% 1,331.25% 32.65% 100.00%
Tax Rate - % - % - % - % - % 130.48 % 120.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.61% 100.00%
Total Cost 733,028 766,165 767,206 751,823 677,941 633,911 597,126 14.61%
  QoQ % -4.33% -0.14% 2.05% 10.90% 6.95% 6.16% -
  Horiz. % 122.76% 128.31% 128.48% 125.91% 113.53% 106.16% 100.00%
Net Worth 256,313 291,091 293,515 227,630 259,767 311,433 286,412 -7.12%
  QoQ % -11.95% -0.83% 28.94% -12.37% -16.59% 8.74% -
  Horiz. % 89.49% 101.63% 102.48% 79.48% 90.70% 108.74% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 256,313 291,091 293,515 227,630 259,767 311,433 286,412 -7.12%
  QoQ % -11.95% -0.83% 28.94% -12.37% -16.59% 8.74% -
  Horiz. % 89.49% 101.63% 102.48% 79.48% 90.70% 108.74% 100.00%
NOSH 1,673,063 1,664,333 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 13.93%
  QoQ % 0.52% 0.54% 27.34% -8.72% 1.98% 1.57% -
  Horiz. % 121.68% 121.04% 120.40% 94.55% 103.58% 101.57% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.97 % -3.79 % -4.42 % -5.06 % -5.57 % -0.25 % -0.19 % 373.47%
  QoQ % 48.02% 14.25% 12.65% 9.16% -2,128.00% -31.58% -
  Horiz. % 1,036.84% 1,994.74% 2,326.32% 2,663.16% 2,931.58% 131.58% 100.00%
ROE -7.22 % -10.33 % -10.60 % -15.47 % -13.09 % -0.27 % -0.89 % 302.20%
  QoQ % 30.11% 2.55% 31.48% -18.18% -4,748.15% 69.66% -
  Horiz. % 811.24% 1,160.67% 1,191.01% 1,738.20% 1,470.79% 30.34% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.97 44.35 44.38 55.05 45.09 45.28 43.34 -0.57%
  QoQ % -3.11% -0.07% -19.38% 22.09% -0.42% 4.48% -
  Horiz. % 99.15% 102.33% 102.40% 127.02% 104.04% 104.48% 100.00%
EPS -1.11 -1.81 -1.88 -2.71 -2.39 -0.06 -0.19 223.33%
  QoQ % 38.67% 3.72% 30.63% -13.39% -3,883.33% 68.42% -
  Horiz. % 584.21% 952.63% 989.47% 1,426.32% 1,257.89% 31.58% 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 0.1532 0.1749 0.1773 0.1751 0.1824 0.2230 0.2083 -18.48%
  QoQ % -12.41% -1.35% 1.26% -4.00% -18.21% 7.06% -
  Horiz. % 73.55% 83.97% 85.12% 84.06% 87.57% 107.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.19 36.13 35.96 35.03 31.43 30.95 29.17 13.29%
  QoQ % -2.60% 0.47% 2.65% 11.45% 1.55% 6.10% -
  Horiz. % 120.64% 123.86% 123.28% 120.09% 107.75% 106.10% 100.00%
EPS -0.91 -1.47 -1.52 -1.72 -1.66 -0.04 -0.13 264.64%
  QoQ % 38.10% 3.29% 11.63% -3.61% -4,050.00% 69.23% -
  Horiz. % 700.00% 1,130.77% 1,169.23% 1,323.08% 1,276.92% 30.77% 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 0.1255 0.1425 0.1437 0.1114 0.1272 0.1524 0.1402 -7.10%
  QoQ % -11.93% -0.84% 28.99% -12.42% -16.54% 8.70% -
  Horiz. % 89.51% 101.64% 102.50% 79.46% 90.73% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.1050 0.1000 0.1150 0.1350 0.1550 0.2850 0.3100 -
P/RPS 0.24 0.23 0.26 0.25 0.34 0.63 0.72 -51.83%
  QoQ % 4.35% -11.54% 4.00% -26.47% -46.03% -12.50% -
  Horiz. % 33.33% 31.94% 36.11% 34.72% 47.22% 87.50% 100.00%
P/EPS -9.49 -5.54 -6.12 -4.98 -6.49 -477.24 -166.90 -85.14%
  QoQ % -71.30% 9.48% -22.89% 23.27% 98.64% -185.94% -
  Horiz. % 5.69% 3.32% 3.67% 2.98% 3.89% 285.94% 100.00%
EY -10.53 -18.06 -16.34 -20.06 -15.40 -0.21 -0.60 571.82%
  QoQ % 41.69% -10.53% 18.54% -30.26% -7,233.33% 65.00% -
  Horiz. % 1,755.00% 3,010.00% 2,723.33% 3,343.33% 2,566.67% 35.00% 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 0.69 0.57 0.65 0.77 0.85 1.28 1.49 -40.06%
  QoQ % 21.05% -12.31% -15.58% -9.41% -33.59% -14.09% -
  Horiz. % 46.31% 38.26% 43.62% 51.68% 57.05% 85.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.0850 0.1050 0.0950 0.1150 0.1500 0.2150 0.2950 -
P/RPS 0.20 0.24 0.21 0.21 0.33 0.47 0.68 -55.67%
  QoQ % -16.67% 14.29% 0.00% -36.36% -29.79% -30.88% -
  Horiz. % 29.41% 35.29% 30.88% 30.88% 48.53% 69.12% 100.00%
P/EPS -7.69 -5.81 -5.06 -4.25 -6.28 -360.03 -158.82 -86.64%
  QoQ % -32.36% -14.82% -19.06% 32.32% 98.26% -126.69% -
  Horiz. % 4.84% 3.66% 3.19% 2.68% 3.95% 226.69% 100.00%
EY -13.01 -17.20 -19.78 -23.55 -15.92 -0.28 -0.63 648.56%
  QoQ % 24.36% 13.04% 16.01% -47.93% -5,585.71% 55.56% -
  Horiz. % 2,065.08% 2,730.16% 3,139.68% 3,738.10% 2,526.98% 44.44% 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 0.55 0.60 0.54 0.66 0.82 0.96 1.42 -46.77%
  QoQ % -8.33% 11.11% -18.18% -19.51% -14.58% -32.39% -
  Horiz. % 38.73% 42.25% 38.03% 46.48% 57.75% 67.61% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers