[DAYA] YoY Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 49,339 80,403 61,789 96,211 193,181 174,089 131,052 -15.02% YoY % -38.64% 30.13% -35.78% -50.20% 10.97% 32.84% - Horiz. % 37.65% 61.35% 47.15% 73.41% 147.41% 132.84% 100.00%
PBT -7,146 -16,022 1,715 -15,391 13,540 8,774 10,022 - YoY % 55.40% -1,034.23% 111.14% -213.67% 54.32% -12.45% - Horiz. % -71.30% -159.87% 17.11% -153.57% 135.10% 87.55% 100.00%
Tax -1,311 -363 -1,088 -1,201 -4,042 -2,985 -2,877 -12.27% YoY % -261.16% 66.64% 9.41% 70.29% -35.41% -3.75% - Horiz. % 45.57% 12.62% 37.82% 41.74% 140.49% 103.75% 100.00%
NP -8,457 -16,385 627 -16,592 9,498 5,789 7,145 - YoY % 48.39% -2,713.24% 103.78% -274.69% 64.07% -18.98% - Horiz. % -118.36% -229.32% 8.78% -232.22% 132.93% 81.02% 100.00%
NP to SH -12,038 -16,009 -750 -18,104 8,774 4,675 6,744 - YoY % 24.80% -2,034.53% 95.86% -306.34% 87.68% -30.68% - Horiz. % -178.50% -237.38% -11.12% -268.45% 130.10% 69.32% 100.00%
Tax Rate - % - % 63.44 % - % 29.85 % 34.02 % 28.71 % - YoY % 0.00% 0.00% 0.00% 0.00% -12.26% 18.50% - Horiz. % 0.00% 0.00% 220.97% 0.00% 103.97% 118.50% 100.00%
Total Cost 57,796 96,788 61,162 112,803 183,683 168,300 123,907 -11.93% YoY % -40.29% 58.25% -45.78% -38.59% 9.14% 35.83% - Horiz. % 46.64% 78.11% 49.36% 91.04% 148.24% 135.83% 100.00%
Net Worth -165,478 -2,655 58,054 228,563 293,515 286,412 244,782 - YoY % -6,130.77% -104.57% -74.60% -22.13% 2.48% 17.01% - Horiz. % -67.60% -1.08% 23.72% 93.37% 119.91% 117.01% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -165,478 -2,655 58,054 228,563 293,515 286,412 244,782 - YoY % -6,130.77% -104.57% -74.60% -22.13% 2.48% 17.01% - Horiz. % -67.60% -1.08% 23.72% 93.37% 119.91% 117.01% 100.00%
NOSH 2,042,946 2,042,946 1,891,024 1,740,769 1,655,471 1,374,999 1,248,888 8.54% YoY % 0.00% 8.03% 8.63% 5.15% 20.40% 10.10% - Horiz. % 163.58% 163.58% 151.42% 139.39% 132.56% 110.10% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -17.14 % -20.38 % 1.01 % -17.25 % 4.92 % 3.33 % 5.45 % - YoY % 15.90% -2,117.82% 105.86% -450.61% 47.75% -38.90% - Horiz. % -314.50% -373.94% 18.53% -316.51% 90.28% 61.10% 100.00%
ROE 0.00 % 0.00 % -1.29 % -7.92 % 2.99 % 1.63 % 2.76 % - YoY % 0.00% 0.00% 83.71% -364.88% 83.44% -40.94% - Horiz. % 0.00% 0.00% -46.74% -286.96% 108.33% 59.06% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.42 3.94 3.27 5.53 11.67 12.66 10.49 -21.68% YoY % -38.58% 20.49% -40.87% -52.61% -7.82% 20.69% - Horiz. % 23.07% 37.56% 31.17% 52.72% 111.25% 120.69% 100.00%
EPS -0.59 -0.78 -0.04 -1.04 0.53 0.34 0.54 - YoY % 24.36% -1,850.00% 96.15% -296.23% 55.88% -37.04% - Horiz. % -109.26% -144.44% -7.41% -192.59% 98.15% 62.96% 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 -0.0810 -0.0013 0.0307 0.1313 0.1773 0.2083 0.1960 - YoY % -6,130.77% -104.23% -76.62% -25.94% -14.88% 6.28% - Horiz. % -41.33% -0.66% 15.66% 66.99% 90.46% 106.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.42 3.94 3.02 4.71 9.46 8.52 6.41 -14.98% YoY % -38.58% 30.46% -35.88% -50.21% 11.03% 32.92% - Horiz. % 37.75% 61.47% 47.11% 73.48% 147.58% 132.92% 100.00%
EPS -0.59 -0.78 -0.04 -0.89 0.43 0.23 0.33 - YoY % 24.36% -1,850.00% 95.51% -306.98% 86.96% -30.30% - Horiz. % -178.79% -236.36% -12.12% -269.70% 130.30% 69.70% 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 -0.0810 -0.0013 0.0284 0.1119 0.1437 0.1402 0.1198 - YoY % -6,130.77% -104.58% -74.62% -22.13% 2.50% 17.03% - Horiz. % -67.61% -1.09% 23.71% 93.41% 119.95% 117.03% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0100 0.0350 0.0800 0.0700 0.1150 0.3100 0.2400 -
P/RPS 0.41 0.89 2.45 1.27 0.99 2.45 2.29 -24.92% YoY % -53.93% -63.67% 92.91% 28.28% -59.59% 6.99% - Horiz. % 17.90% 38.86% 106.99% 55.46% 43.23% 106.99% 100.00%
P/EPS -1.70 -4.47 -201.71 -6.73 21.70 91.18 44.44 - YoY % 61.97% 97.78% -2,897.18% -131.01% -76.20% 105.18% - Horiz. % -3.83% -10.06% -453.89% -15.14% 48.83% 205.18% 100.00%
EY -58.92 -22.39 -0.50 -14.86 4.61 1.10 2.25 - YoY % -163.15% -4,378.00% 96.64% -422.34% 319.09% -51.11% - Horiz. % -2,618.67% -995.11% -22.22% -660.44% 204.89% 48.89% 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 0.00 2.61 0.53 0.65 1.49 1.22 - YoY % 0.00% 0.00% 392.45% -18.46% -56.38% 22.13% - Horiz. % 0.00% 0.00% 213.93% 43.44% 53.28% 122.13% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 24/08/17 26/08/16 19/08/15 27/08/14 20/08/13 -
Price 0.0100 0.0300 0.0650 0.0750 0.0950 0.2950 0.3450 -
P/RPS 0.41 0.76 1.99 1.36 0.81 2.33 3.29 -29.31% YoY % -46.05% -61.81% 46.32% 67.90% -65.24% -29.18% - Horiz. % 12.46% 23.10% 60.49% 41.34% 24.62% 70.82% 100.00%
P/EPS -1.70 -3.83 -163.89 -7.21 17.92 86.76 63.89 - YoY % 55.61% 97.66% -2,173.09% -140.23% -79.35% 35.80% - Horiz. % -2.66% -5.99% -256.52% -11.29% 28.05% 135.80% 100.00%
EY -58.92 -26.12 -0.61 -13.87 5.58 1.15 1.57 - YoY % -125.57% -4,181.97% 95.60% -348.57% 385.22% -26.75% - Horiz. % -3,752.87% -1,663.69% -38.85% -883.44% 355.41% 73.25% 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 0.00 2.12 0.57 0.54 1.42 1.76 - YoY % 0.00% 0.00% 271.93% 5.56% -61.97% -19.32% - Horiz. % 0.00% 0.00% 120.45% 32.39% 30.68% 80.68% 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-2nd quarter result 30.6.2016 - FINAL.pdf 
