[DAYANG] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -309.15%
YoY- -395.3%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 200,153 223,836 159,687 84,060 158,225 230,213 170,947 11.05%
PBT -370,852 30,239 -32,853 -33,451 1,325 63,293 4,111 -
Tax -12,586 -10,124 -3,228 -4,059 -7,336 -29,766 -6,139 61.17%
NP -383,438 20,115 -36,081 -37,510 -6,011 33,527 -2,028 3162.90%
-
NP to SH -288,487 18,983 -21,891 -27,537 13,166 36,080 -985 4264.82%
-
Tax Rate - 33.48% - - 553.66% 47.03% 149.33% -
Total Cost 583,591 203,721 195,768 121,570 164,236 196,686 172,975 124.45%
-
Net Worth 1,331,437 1,655,613 1,655,613 1,617,664 1,496,420 1,507,032 1,485,807 -7.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,366 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,331,437 1,655,613 1,655,613 1,617,664 1,496,420 1,507,032 1,485,807 -7.03%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,061,290 1,061,290 1,061,290 5.95%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -191.57% 8.99% -22.59% -44.62% -3.80% 14.56% -1.19% -
ROE -21.67% 1.15% -1.32% -1.70% 0.88% 2.39% -0.07% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.29 19.33 13.79 7.79 14.91 21.69 16.11 4.81%
EPS -24.92 1.64 -1.89 -2.55 1.24 3.40 -0.09 4104.89%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.43 1.43 1.50 1.41 1.42 1.40 -12.25%
Adjusted Per Share Value based on latest NOSH - 1,157,771
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.29 19.34 13.79 7.26 13.67 19.89 14.77 11.04%
EPS -24.92 1.64 -1.89 -2.38 1.14 3.12 -0.09 4104.89%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1501 1.4302 1.4302 1.3974 1.2927 1.3018 1.2835 -7.03%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.805 0.96 1.31 1.46 1.18 0.98 1.26 -
P/RPS 4.66 4.97 9.50 18.73 7.91 4.52 7.82 -29.11%
P/EPS -3.23 58.55 -69.28 -57.18 95.12 28.83 -1,357.59 -98.19%
EY -30.95 1.71 -1.44 -1.75 1.05 3.47 -0.07 5639.70%
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.92 0.97 0.84 0.69 0.90 -15.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 20/09/21 24/05/21 24/02/21 23/11/20 21/08/20 -
Price 0.82 0.915 1.01 1.41 1.51 1.04 1.17 -
P/RPS 4.74 4.73 7.32 18.09 10.13 4.79 7.26 -24.68%
P/EPS -3.29 55.81 -53.42 -55.22 121.72 30.59 -1,260.62 -98.08%
EY -30.39 1.79 -1.87 -1.81 0.82 3.27 -0.08 5088.73%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.71 0.94 1.07 0.73 0.84 -10.57%

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