[DAYANG] YoY Cumulative 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- 104.32%
YoY- 149.98%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 160,136 84,060 172,057 156,408 148,782 117,910 111,830 6.16%
PBT 18,597 -33,451 19,020 -8,464 -35,979 -36,753 -22,739 -
Tax -9,917 -4,059 -10,772 -8,689 -11,670 -6,741 -4,064 16.02%
NP 8,680 -37,510 8,248 -17,153 -47,649 -43,494 -26,803 -
-
NP to SH 13,762 -27,537 9,325 -4,135 -21,307 -42,583 -26,386 -
-
Tax Rate 53.33% - 56.64% - - - - -
Total Cost 151,456 121,570 163,809 173,561 196,431 161,404 138,633 1.48%
-
Net Worth 1,331,437 1,617,664 1,496,420 1,109,531 926,217 1,220,420 1,104,530 3.16%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,331,437 1,617,664 1,496,420 1,109,531 926,217 1,220,420 1,104,530 3.16%
NOSH 1,157,771 1,157,771 1,061,290 964,809 964,809 878,000 876,611 4.74%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.42% -44.62% 4.79% -10.97% -32.03% -36.89% -23.97% -
ROE 1.03% -1.70% 0.62% -0.37% -2.30% -3.49% -2.39% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.83 7.79 16.21 16.21 15.42 13.43 12.76 1.35%
EPS 1.19 -2.55 0.88 -0.43 -2.12 -4.85 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.50 1.41 1.15 0.96 1.39 1.26 -1.51%
Adjusted Per Share Value based on latest NOSH - 1,157,771
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.83 7.26 14.86 13.51 12.85 10.19 9.66 6.16%
EPS 1.19 -2.38 0.81 -0.36 -1.84 -3.68 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1501 1.3974 1.2927 0.9584 0.8001 1.0542 0.9541 3.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.90 1.46 1.15 1.39 0.81 0.995 1.26 -
P/RPS 6.51 18.73 7.09 8.57 5.25 7.41 9.88 -6.71%
P/EPS 75.72 -57.18 130.88 -324.33 -36.68 -20.52 -41.86 -
EY 1.32 -1.75 0.76 -0.31 -2.73 -4.87 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.82 1.21 0.84 0.72 1.00 -4.05%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 19/05/22 24/05/21 23/06/20 21/05/19 24/05/18 24/05/17 25/05/16 -
Price 0.90 1.41 1.29 1.13 0.585 1.10 1.06 -
P/RPS 6.51 18.09 7.96 6.97 3.79 8.19 8.31 -3.98%
P/EPS 75.72 -55.22 146.82 -263.66 -26.49 -22.68 -35.22 -
EY 1.32 -1.81 0.68 -0.38 -3.78 -4.41 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.91 0.98 0.61 0.79 0.84 -1.22%

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