[DAYA] YoY Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 290,667 296,127 399,172 704,833 642,160 513,537 276,929 0.81% YoY % -1.84% -25.81% -43.37% 9.76% 25.05% 85.44% - Horiz. % 104.96% 106.93% 144.14% 254.52% 231.89% 185.44% 100.00%
PBT -172,367 -17,589 -200,905 -2,781 -36,780 12,118 28,386 - YoY % -879.97% 91.25% -7,124.20% 92.44% -403.52% -57.31% - Horiz. % -607.23% -61.96% -707.76% -9.80% -129.57% 42.69% 100.00%
Tax 1,965 -23,153 -4,868 -11,550 998 -8,052 -8,270 - YoY % 108.49% -375.62% 57.85% -1,257.31% 112.39% 2.64% - Horiz. % -23.76% 279.96% 58.86% 139.66% -12.07% 97.36% 100.00%
NP -170,402 -40,742 -205,773 -14,331 -35,782 4,066 20,116 - YoY % -318.25% 80.20% -1,335.86% 59.95% -980.03% -79.79% - Horiz. % -847.10% -202.54% -1,022.93% -71.24% -177.88% 20.21% 100.00%
NP to SH -158,449 -41,931 -207,285 -18,643 -35,162 3,410 20,171 - YoY % -277.88% 79.77% -1,011.87% 46.98% -1,131.14% -83.09% - Horiz. % -785.53% -207.88% -1,027.64% -92.42% -174.32% 16.91% 100.00%
Tax Rate - % - % - % - % - % 66.45 % 29.13 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 128.12% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 228.12% 100.00%
Total Cost 461,069 336,869 604,945 719,164 677,942 509,471 256,813 10.24% YoY % 36.87% -44.31% -15.88% 6.08% 33.07% 98.38% - Horiz. % 179.53% 131.17% 235.56% 280.03% 263.98% 198.38% 100.00%
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 - YoY % -889.78% -57.93% -82.07% 2.73% 2.16% 5.37% - Horiz. % -65.87% 8.34% 19.82% 110.57% 107.64% 105.37% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 - YoY % -889.78% -57.93% -82.07% 2.73% 2.16% 5.37% - Horiz. % -65.87% 8.34% 19.82% 110.57% 107.64% 105.37% 100.00%
NOSH 2,042,951 1,985,846 1,736,018 1,649,823 1,397,965 1,262,962 1,221,055 8.95% YoY % 2.88% 14.39% 5.22% 18.02% 10.69% 3.43% - Horiz. % 167.31% 162.63% 142.17% 135.11% 114.49% 103.43% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -58.62 % -13.76 % -51.55 % -2.03 % -5.57 % 0.79 % 7.26 % - YoY % -326.02% 73.31% -2,439.41% 63.55% -805.06% -89.12% - Horiz. % -807.44% -189.53% -710.06% -27.96% -76.72% 10.88% 100.00%
ROE 0.00 % -219.95 % -457.48 % -7.38 % -14.29 % 1.42 % 8.82 % - YoY % 0.00% 51.92% -6,098.92% 48.36% -1,106.34% -83.90% - Horiz. % 0.00% -2,493.76% -5,186.85% -83.67% -162.02% 16.10% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.23 14.91 22.99 42.72 45.94 40.66 22.68 -7.47% YoY % -4.56% -35.15% -46.18% -7.01% 12.99% 79.28% - Horiz. % 62.74% 65.74% 101.37% 188.36% 202.56% 179.28% 100.00%
EPS -7.76 -2.20 -11.53 -1.13 -2.52 0.27 1.65 - YoY % -252.73% 80.92% -920.35% 55.16% -1,033.33% -83.64% - Horiz. % -470.30% -133.33% -698.79% -68.48% -152.73% 16.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0737 0.0096 0.0261 0.1532 0.1760 0.1907 0.1872 - YoY % -867.71% -63.22% -82.96% -12.95% -7.71% 1.87% - Horiz. % -39.37% 5.13% 13.94% 81.84% 94.02% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.23 14.50 19.54 34.50 31.43 25.14 13.56 0.81% YoY % -1.86% -25.79% -43.36% 9.77% 25.02% 85.40% - Horiz. % 104.94% 106.93% 144.10% 254.42% 231.78% 185.40% 100.00%
EPS -7.76 -2.05 -10.15 -0.91 -1.72 0.17 0.99 - YoY % -278.54% 79.80% -1,015.38% 47.09% -1,111.76% -82.83% - Horiz. % -783.84% -207.07% -1,025.25% -91.92% -173.74% 17.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0737 0.0093 0.0222 0.1237 0.1204 0.1179 0.1119 - YoY % -892.47% -58.11% -82.05% 2.74% 2.12% 5.36% - Horiz. % -65.86% 8.31% 19.84% 110.55% 107.60% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0100 0.0750 0.0600 0.1050 0.1550 0.3750 0.1900 -
P/RPS 0.07 0.50 0.26 0.25 0.34 0.92 0.84 -33.90% YoY % -86.00% 92.31% 4.00% -26.47% -63.04% 9.52% - Horiz. % 8.33% 59.52% 30.95% 29.76% 40.48% 109.52% 100.00%
P/EPS -0.13 -3.55 -0.50 -9.29 -6.16 138.89 11.50 - YoY % 96.34% -610.00% 94.62% -50.81% -104.44% 1,107.74% - Horiz. % -1.13% -30.87% -4.35% -80.78% -53.57% 1,207.74% 100.00%
EY -775.59 -28.15 -199.00 -10.76 -16.23 0.72 8.69 - YoY % -2,655.20% 85.85% -1,749.44% 33.70% -2,354.17% -91.71% - Horiz. % -8,925.09% -323.94% -2,289.99% -123.82% -186.77% 8.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 7.81 2.30 0.69 0.88 1.97 1.01 - YoY % 0.00% 239.57% 233.33% -21.59% -55.33% 95.05% - Horiz. % 0.00% 773.27% 227.72% 68.32% 87.13% 195.05% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.0100 0.0700 0.0650 0.0850 0.1500 0.4050 0.2000 -
P/RPS 0.07 0.47 0.28 0.20 0.33 1.00 0.88 -34.41% YoY % -85.11% 67.86% 40.00% -39.39% -67.00% 13.64% - Horiz. % 7.95% 53.41% 31.82% 22.73% 37.50% 113.64% 100.00%
P/EPS -0.13 -3.32 -0.54 -7.52 -5.96 150.00 12.11 - YoY % 96.08% -514.81% 92.82% -26.17% -103.97% 1,138.65% - Horiz. % -1.07% -27.42% -4.46% -62.10% -49.22% 1,238.65% 100.00%
EY -775.59 -30.16 -183.70 -13.29 -16.77 0.67 8.26 - YoY % -2,471.58% 83.58% -1,282.24% 20.75% -2,602.99% -91.89% - Horiz. % -9,389.71% -365.13% -2,223.97% -160.90% -203.03% 8.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 7.29 2.49 0.55 0.85 2.12 1.07 - YoY % 0.00% 192.77% 352.73% -35.29% -59.91% 98.13% - Horiz. % 0.00% 681.31% 232.71% 51.40% 79.44% 198.13% 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 Quarter Report 31 Dec 2018.pdf 
