[DAYANG] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -110.56%
YoY- -101.79%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 84,060 158,225 230,213 170,947 172,057 285,020 357,576 -61.87%
PBT -33,451 1,325 63,293 4,111 19,020 119,720 151,596 -
Tax -4,059 -7,336 -29,766 -6,139 -10,772 -42,506 -37,353 -77.19%
NP -37,510 -6,011 33,527 -2,028 8,248 77,214 114,243 -
-
NP to SH -27,537 13,166 36,080 -985 9,325 78,225 107,095 -
-
Tax Rate - 553.66% 47.03% 149.33% 56.64% 35.50% 24.64% -
Total Cost 121,570 164,236 196,686 172,975 163,809 207,806 243,333 -37.01%
-
Net Worth 1,617,664 1,496,420 1,507,032 1,485,807 1,496,420 1,330,682 1,292,845 16.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,617,664 1,496,420 1,507,032 1,485,807 1,496,420 1,330,682 1,292,845 16.10%
NOSH 1,157,771 1,061,290 1,061,290 1,061,290 1,061,290 1,061,290 964,809 12.91%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -44.62% -3.80% 14.56% -1.19% 4.79% 27.09% 31.95% -
ROE -1.70% 0.88% 2.39% -0.07% 0.62% 5.88% 8.28% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.79 14.91 21.69 16.11 16.21 29.13 37.06 -64.61%
EPS -2.55 1.24 3.40 -0.09 0.88 7.99 11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.41 1.42 1.40 1.41 1.36 1.34 7.80%
Adjusted Per Share Value based on latest NOSH - 1,061,290
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.26 13.67 19.88 14.77 14.86 24.62 30.88 -61.87%
EPS -2.38 1.14 3.12 -0.09 0.81 6.76 9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3972 1.2925 1.3017 1.2833 1.2925 1.1493 1.1167 16.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.46 1.18 0.98 1.26 1.15 2.51 1.68 -
P/RPS 18.73 7.91 4.52 7.82 7.09 8.62 4.53 157.38%
P/EPS -57.18 95.12 28.83 -1,357.59 130.88 31.40 15.13 -
EY -1.75 1.05 3.47 -0.07 0.76 3.19 6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 0.69 0.90 0.82 1.85 1.25 -15.54%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 23/11/20 21/08/20 23/06/20 21/02/20 22/11/19 -
Price 1.41 1.51 1.04 1.17 1.29 2.94 2.07 -
P/RPS 18.09 10.13 4.79 7.26 7.96 10.09 5.59 118.62%
P/EPS -55.22 121.72 30.59 -1,260.62 146.82 36.77 18.65 -
EY -1.81 0.82 3.27 -0.08 0.68 2.72 5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.07 0.73 0.84 0.91 2.16 1.54 -28.02%

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