[DAYANG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 117.26%
YoY- 149.98%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 640,544 667,736 623,444 487,494 336,240 731,442 764,289 -11.11%
PBT 74,388 -406,917 -48,086 -132,608 -133,804 87,748 115,230 -25.32%
Tax -39,668 -29,997 -23,214 -14,574 -16,236 -54,012 -62,234 -25.95%
NP 34,720 -436,914 -71,301 -147,182 -150,040 33,736 52,996 -24.58%
-
NP to SH 55,048 -318,932 -40,593 -98,856 -110,148 57,586 59,226 -4.76%
-
Tax Rate 53.33% - - - - 61.55% 54.01% -
Total Cost 605,824 1,104,650 694,745 634,676 486,280 697,706 711,293 -10.15%
-
Net Worth 1,331,437 1,331,437 1,655,613 1,655,613 1,617,664 1,496,420 1,507,032 -7.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 17,366 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,331,437 1,331,437 1,655,613 1,655,613 1,617,664 1,496,420 1,507,032 -7.93%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,157,771 1,061,290 1,061,290 5.97%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.42% -65.43% -11.44% -30.19% -44.62% 4.61% 6.93% -
ROE 4.13% -23.95% -2.45% -5.97% -6.81% 3.85% 3.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.33 57.67 53.85 42.11 31.18 68.92 72.02 -16.13%
EPS 4.76 -28.02 -3.59 -8.84 -10.20 5.43 5.59 -10.17%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.43 1.43 1.50 1.41 1.42 -13.12%
Adjusted Per Share Value based on latest NOSH - 1,157,771
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.33 57.67 53.85 42.11 29.04 63.18 66.01 -11.10%
EPS 4.76 -28.02 -3.59 -8.84 -9.51 4.97 5.12 -4.74%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.43 1.43 1.3972 1.2925 1.3017 -7.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.90 0.805 0.96 1.31 1.46 1.18 0.98 -
P/RPS 1.63 1.40 1.78 3.11 4.68 1.71 1.36 12.84%
P/EPS 18.93 -2.92 -27.38 -15.34 -14.29 21.75 17.56 5.14%
EY 5.28 -34.22 -3.65 -6.52 -7.00 4.60 5.69 -4.86%
DY 0.00 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.67 0.92 0.97 0.84 0.69 8.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 22/02/22 25/11/21 20/09/21 24/05/21 24/02/21 23/11/20 -
Price 0.90 0.82 0.915 1.01 1.41 1.51 1.04 -
P/RPS 1.63 1.42 1.70 2.40 4.52 2.19 1.44 8.62%
P/EPS 18.93 -2.98 -26.10 -11.83 -13.81 27.83 18.64 1.03%
EY 5.28 -33.59 -3.83 -8.45 -7.24 3.59 5.37 -1.12%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.64 0.71 0.94 1.07 0.73 4.51%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment