[DAYANG] QoQ TTM 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- 12.95%
YoY- -1439.67%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 743,812 667,736 625,808 632,185 643,445 731,442 858,237 -9.10%
PBT -354,869 -406,917 -34,740 -1,686 35,278 87,749 206,144 -
Tax -35,855 -29,997 -24,747 -44,389 -47,300 -54,013 -89,183 -45.55%
NP -390,724 -436,914 -59,487 -46,075 -12,022 33,736 116,961 -
-
NP to SH -277,633 -318,932 -17,279 -182 20,724 57,586 122,645 -
-
Tax Rate - - - - 134.08% 61.55% 43.26% -
Total Cost 1,134,536 1,104,650 685,295 678,260 655,467 697,706 741,276 32.84%
-
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 17,366 - - - - - -
Div Payout % 0.00% 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 -52.53% -65.43% -9.51% -7.29% -1.87% 4.61% 13.63% -
ROE -20.85% -23.95% -1.04% -0.01% 1.28% 3.85% 8.14% -
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 64.25 57.67 54.05 54.60 59.66 68.92 80.87 -14.23%
EPS -23.98 -27.55 -1.49 -0.02 1.92 5.43 11.56 -
DPS 1.50 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 64.25 57.67 54.05 54.60 55.58 63.18 74.13 -9.10%
EPS -23.98 -27.55 -1.49 -0.02 1.79 4.97 10.59 -
DPS 1.50 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 1.40 1.40 1.78 2.40 2.45 1.71 1.21 10.22%
P/EPS -3.75 -2.92 -64.32 -8,333.41 75.98 21.75 8.48 -
EY -26.64 -34.22 -1.55 -0.01 1.32 4.60 11.79 -
DY 1.67 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 1.40 1.42 1.69 1.85 2.36 2.19 1.29 5.61%
P/EPS -3.75 -2.98 -61.31 -6,425.00 73.37 27.83 9.00 -
EY -26.64 -33.59 -1.63 -0.02 1.36 3.59 11.11 -
DY 1.67 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