Highlights

[DAYA] QoQ TTM Result on 2017-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     14.37%    YoY -     -274.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 296,128 228,792 235,290 269,982 399,171 490,085 605,660 -37.86%
  QoQ % 29.43% -2.76% -12.85% -32.36% -18.55% -19.08% -
  Horiz. % 48.89% 37.78% 38.85% 44.58% 65.91% 80.92% 100.00%
PBT -17,592 -136,815 -150,335 -171,678 -200,906 -87,117 -59,991 -55.76%
  QoQ % 87.14% 8.99% 12.43% 14.55% -130.62% -45.22% -
  Horiz. % 29.32% 228.06% 250.60% 286.17% 334.89% 145.22% 100.00%
Tax -23,150 -3,974 -2,849 -3,892 -4,867 -6,518 -9,202 84.66%
  QoQ % -482.54% -39.49% 26.80% 20.03% 25.33% 29.17% -
  Horiz. % 251.58% 43.19% 30.96% 42.30% 52.89% 70.83% 100.00%
NP -40,742 -140,789 -153,184 -175,570 -205,773 -93,635 -69,193 -29.68%
  QoQ % 71.06% 8.09% 12.75% 14.68% -119.76% -35.32% -
  Horiz. % 58.88% 203.47% 221.39% 253.74% 297.39% 135.32% 100.00%
NP to SH -41,932 -144,740 -157,000 -177,496 -207,285 -97,130 -74,328 -31.65%
  QoQ % 71.03% 7.81% 11.55% 14.37% -113.41% -30.68% -
  Horiz. % 56.41% 194.73% 211.23% 238.80% 278.88% 130.68% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 336,870 369,581 388,474 445,552 604,944 583,720 674,853 -36.99%
  QoQ % -8.85% -4.86% -12.81% -26.35% 3.64% -13.50% -
  Horiz. % 49.92% 54.76% 57.56% 66.02% 89.64% 86.50% 100.00%
Net Worth 19,064 52,514 58,054 5,035,333 45,310 20,901,656 228,563 -80.82%
  QoQ % -63.70% -9.54% -98.85% 11,013.06% -99.78% 9,044.81% -
  Horiz. % 8.34% 22.98% 25.40% 2,203.04% 19.82% 9,144.81% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,064 52,514 58,054 5,035,333 45,310 20,901,656 228,563 -80.82%
  QoQ % -63.70% -9.54% -98.85% 11,013.06% -99.78% 9,044.81% -
  Horiz. % 8.34% 22.98% 25.40% 2,203.04% 19.82% 9,144.81% 100.00%
NOSH 1,985,846 1,909,616 1,891,024 1,936,666 1,736,018 1,736,018 1,740,769 9.15%
  QoQ % 3.99% 0.98% -2.36% 11.56% 0.00% -0.27% -
  Horiz. % 114.08% 109.70% 108.63% 111.25% 99.73% 99.73% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -13.76 % -61.54 % -65.10 % -65.03 % -51.55 % -19.11 % -11.42 % 13.19%
  QoQ % 77.64% 5.47% -0.11% -26.15% -169.75% -67.34% -
  Horiz. % 120.49% 538.88% 570.05% 569.44% 451.40% 167.34% 100.00%
ROE -219.95 % -275.62 % -270.44 % -3.53 % -457.48 % -0.46 % -32.52 % 256.40%
  QoQ % 20.20% -1.92% -7,561.19% 99.23% -99,352.18% 98.59% -
  Horiz. % 676.35% 847.54% 831.61% 10.85% 1,406.77% 1.41% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.91 11.98 12.44 13.94 22.99 28.23 34.79 -43.07%
  QoQ % 24.46% -3.70% -10.76% -39.36% -18.56% -18.86% -
  Horiz. % 42.86% 34.44% 35.76% 40.07% 66.08% 81.14% 100.00%
EPS -2.11 -7.58 -8.30 -9.17 -11.94 -5.59 -4.27 -37.42%
  QoQ % 72.16% 8.67% 9.49% 23.20% -113.60% -30.91% -
  Horiz. % 49.41% 177.52% 194.38% 214.75% 279.63% 130.91% 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 0.0096 0.0275 0.0307 2.6000 0.0261 12.0400 0.1313 -82.43%
  QoQ % -65.09% -10.42% -98.82% 9,861.69% -99.78% 9,069.84% -
  Horiz. % 7.31% 20.94% 23.38% 1,980.20% 19.88% 9,169.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.50 11.20 11.52 13.22 19.54 23.99 29.65 -37.85%
  QoQ % 29.46% -2.78% -12.86% -32.34% -18.55% -19.09% -
  Horiz. % 48.90% 37.77% 38.85% 44.59% 65.90% 80.91% 100.00%
EPS -2.05 -7.08 -7.68 -8.69 -10.15 -4.75 -3.64 -31.73%
  QoQ % 71.05% 7.81% 11.62% 14.38% -113.68% -30.49% -
  Horiz. % 56.32% 194.51% 210.99% 238.74% 278.85% 130.49% 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 0.0093 0.0257 0.0284 2.4647 0.0222 10.2311 0.1119 -80.87%
  QoQ % -63.81% -9.51% -98.85% 11,002.25% -99.78% 9,043.07% -
  Horiz. % 8.31% 22.97% 25.38% 2,202.59% 19.84% 9,143.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.0750 0.0750 0.0800 0.0900 0.0600 0.0650 0.0700 -
P/RPS 0.50 0.63 0.64 0.65 0.26 0.23 0.20 83.89%
  QoQ % -20.63% -1.56% -1.54% 150.00% 13.04% 15.00% -
  Horiz. % 250.00% 315.00% 320.00% 325.00% 130.00% 115.00% 100.00%
P/EPS -3.55 -0.99 -0.96 -0.98 -0.50 -1.16 -1.64 67.10%
  QoQ % -258.59% -3.13% 2.04% -96.00% 56.90% 29.27% -
  Horiz. % 216.46% 60.37% 58.54% 59.76% 30.49% 70.73% 100.00%
EY -28.15 -101.06 -103.78 -101.83 -199.00 -86.08 -61.00 -40.20%
  QoQ % 72.15% 2.62% -1.91% 48.83% -131.18% -41.11% -
  Horiz. % 46.15% 165.67% 170.13% 166.93% 326.23% 141.11% 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 7.81 2.73 2.61 0.03 2.30 0.01 0.53 498.12%
  QoQ % 186.08% 4.60% 8,600.00% -98.70% 22,900.00% -98.11% -
  Horiz. % 1,473.58% 515.09% 492.45% 5.66% 433.96% 1.89% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 24/08/17 19/05/17 28/02/17 29/11/16 26/08/16 -
Price 0.0700 0.0750 0.0650 0.0850 0.0650 0.0550 0.0750 -
P/RPS 0.47 0.63 0.52 0.61 0.28 0.19 0.22 65.65%
  QoQ % -25.40% 21.15% -14.75% 117.86% 47.37% -13.64% -
  Horiz. % 213.64% 286.36% 236.36% 277.27% 127.27% 86.36% 100.00%
P/EPS -3.32 -0.99 -0.78 -0.93 -0.54 -0.98 -1.76 52.49%
  QoQ % -235.35% -26.92% 16.13% -72.22% 44.90% 44.32% -
  Horiz. % 188.64% 56.25% 44.32% 52.84% 30.68% 55.68% 100.00%
EY -30.16 -101.06 -127.73 -107.82 -183.70 -101.73 -56.93 -34.45%
  QoQ % 70.16% 20.88% -18.47% 41.31% -80.58% -78.69% -
  Horiz. % 52.98% 177.52% 224.36% 189.39% 322.68% 178.69% 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 7.29 2.73 2.12 0.03 2.49 0.00 0.57 444.36%
  QoQ % 167.03% 28.77% 6,966.67% -98.80% 0.00% 0.00% -
  Horiz. % 1,278.95% 478.95% 371.93% 5.26% 436.84% 0.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers