Highlights

[DAYA] QoQ TTM Result on 2016-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -156.46%    YoY -     -34.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 399,171 490,085 605,660 702,630 718,837 738,181 734,712 -33.29%
  QoQ % -18.55% -19.08% -13.80% -2.25% -2.62% 0.47% -
  Horiz. % 54.33% 66.70% 82.44% 95.63% 97.84% 100.47% 100.00%
PBT -200,906 -87,117 -59,991 -31,060 -2,533 -28,661 -33,715 226.91%
  QoQ % -130.62% -45.22% -93.15% -1,126.21% 91.16% 14.99% -
  Horiz. % 595.90% 258.39% 177.94% 92.13% 7.51% 85.01% 100.00%
Tax -4,867 -6,518 -9,202 -12,043 -11,658 677 1,221 -
  QoQ % 25.33% 29.17% 23.59% -3.30% -1,822.01% -44.55% -
  Horiz. % -398.61% -533.82% -753.64% -986.32% -954.79% 55.45% 100.00%
NP -205,773 -93,635 -69,193 -43,103 -14,191 -27,984 -32,494 240.38%
  QoQ % -119.76% -35.32% -60.53% -203.73% 49.29% 13.88% -
  Horiz. % 633.26% 288.16% 212.94% 132.65% 43.67% 86.12% 100.00%
NP to SH -207,285 -97,130 -74,328 -47,450 -18,502 -30,062 -31,110 252.06%
  QoQ % -113.41% -30.68% -56.64% -156.46% 38.45% 3.37% -
  Horiz. % 666.30% 312.21% 238.92% 152.52% 59.47% 96.63% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 604,944 583,720 674,853 745,733 733,028 766,165 767,206 -14.59%
  QoQ % 3.64% -13.50% -9.50% 1.73% -4.33% -0.14% -
  Horiz. % 78.85% 76.08% 87.96% 97.20% 95.55% 99.86% 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 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
31/12/16 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 -51.55 % -19.11 % -11.42 % -6.13 % -1.97 % -3.79 % -4.42 % 410.47%
  QoQ % -169.75% -67.34% -86.30% -211.17% 48.02% 14.25% -
  Horiz. % 1,166.29% 432.35% 258.37% 138.69% 44.57% 85.75% 100.00%
ROE -457.48 % -0.46 % -32.52 % -19.66 % -7.22 % -10.33 % -10.60 % 1,116.44%
  QoQ % -99,352.18% 98.59% -65.41% -172.30% 30.11% 2.55% -
  Horiz. % 4,315.85% 4.34% 306.79% 185.47% 68.11% 97.45% 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 22.99 28.23 34.79 40.41 42.97 44.35 44.38 -35.37%
  QoQ % -18.56% -18.86% -13.91% -5.96% -3.11% -0.07% -
  Horiz. % 51.80% 63.61% 78.39% 91.05% 96.82% 99.93% 100.00%
EPS -11.94 -5.59 -4.27 -2.73 -1.11 -1.81 -1.88 241.03%
  QoQ % -113.60% -30.91% -56.41% -145.95% 38.67% 3.72% -
  Horiz. % 635.11% 297.34% 227.13% 145.21% 59.04% 96.28% 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 19.54 23.99 29.65 34.39 35.19 36.13 35.96 -33.29%
  QoQ % -18.55% -19.09% -13.78% -2.27% -2.60% 0.47% -
  Horiz. % 54.34% 66.71% 82.45% 95.63% 97.86% 100.47% 100.00%
EPS -10.15 -4.75 -3.64 -2.32 -0.91 -1.47 -1.52 252.57%
  QoQ % -113.68% -30.49% -56.90% -154.95% 38.10% 3.29% -
  Horiz. % 667.76% 312.50% 239.47% 152.63% 59.87% 96.71% 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 0.26 0.23 0.20 0.21 0.24 0.23 0.26 -
  QoQ % 13.04% 15.00% -4.76% -12.50% 4.35% -11.54% -
  Horiz. % 100.00% 88.46% 76.92% 80.77% 92.31% 88.46% 100.00%
P/EPS -0.50 -1.16 -1.64 -3.11 -9.49 -5.54 -6.12 -81.03%
  QoQ % 56.90% 29.27% 47.27% 67.23% -71.30% 9.48% -
  Horiz. % 8.17% 18.95% 26.80% 50.82% 155.07% 90.52% 100.00%
EY -199.00 -86.08 -61.00 -32.11 -10.53 -18.06 -16.34 425.34%
  QoQ % -131.18% -41.11% -89.97% -204.94% 41.69% -10.53% -
  Horiz. % 1,217.87% 526.81% 373.32% 196.51% 64.44% 110.53% 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 0.28 0.19 0.22 0.19 0.20 0.24 0.21 21.04%
  QoQ % 47.37% -13.64% 15.79% -5.00% -16.67% 14.29% -
  Horiz. % 133.33% 90.48% 104.76% 90.48% 95.24% 114.29% 100.00%
P/EPS -0.54 -0.98 -1.76 -2.75 -7.69 -5.81 -5.06 -77.35%
  QoQ % 44.90% 44.32% 36.00% 64.24% -32.36% -14.82% -
  Horiz. % 10.67% 19.37% 34.78% 54.35% 151.98% 114.82% 100.00%
EY -183.70 -101.73 -56.93 -36.39 -13.01 -17.20 -19.78 338.86%
  QoQ % -80.58% -78.69% -56.44% -179.71% 24.36% 13.04% -
  Horiz. % 928.72% 514.31% 287.82% 183.97% 65.77% 86.96% 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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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