[DAYANG] YoY 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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 305,730 263,409 159,687 170,947 247,179 221,278 191,017 8.15%
PBT 97,381 59,136 -32,853 4,111 72,388 57,034 -35,598 -
Tax -29,550 -19,486 -3,228 -6,139 -19,448 -13,993 -14,163 13.03%
NP 67,831 39,650 -36,081 -2,028 52,940 43,041 -49,761 -
-
NP to SH 64,690 42,022 -21,891 -985 55,090 38,853 -48,098 -
-
Tax Rate 30.34% 32.95% - 149.33% 26.87% 24.53% - -
Total Cost 237,899 223,759 195,768 172,975 194,239 178,237 240,778 -0.20%
-
Net Worth 1,516,680 1,389,326 1,655,613 1,485,807 1,177,068 974,457 1,202,879 3.93%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,516,680 1,389,326 1,655,613 1,485,807 1,177,068 974,457 1,202,879 3.93%
NOSH 1,157,771 1,157,771 1,157,771 1,061,290 964,809 964,809 964,809 3.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 22.19% 15.05% -22.59% -1.19% 21.42% 19.45% -26.05% -
ROE 4.27% 3.02% -1.32% -0.07% 4.68% 3.99% -4.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 26.41 22.75 13.79 16.11 25.62 22.93 20.33 4.45%
EPS 5.59 3.63 -1.89 -0.09 5.71 4.03 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.20 1.43 1.40 1.22 1.01 1.28 0.38%
Adjusted Per Share Value based on latest NOSH - 1,061,290
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 26.41 22.75 13.79 14.77 21.35 19.11 16.50 8.15%
EPS 5.59 3.63 -1.89 -0.09 4.76 3.36 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.20 1.43 1.2833 1.0167 0.8417 1.039 3.93%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.28 0.97 1.31 1.26 1.18 0.65 1.03 -
P/RPS 4.85 4.26 9.50 7.82 4.61 2.83 5.07 -0.73%
P/EPS 22.91 26.73 -69.28 -1,357.59 20.67 16.14 -20.12 -
EY 4.37 3.74 -1.44 -0.07 4.84 6.20 -4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 0.92 0.90 0.97 0.64 0.80 3.43%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 19/08/22 20/09/21 21/08/20 23/08/19 24/08/18 23/08/17 -
Price 1.57 1.05 1.01 1.17 1.49 0.77 0.885 -
P/RPS 5.95 4.62 7.32 7.26 5.82 3.36 4.35 5.35%
P/EPS 28.10 28.93 -53.42 -1,260.62 26.09 19.12 -17.29 -
EY 3.56 3.46 -1.87 -0.08 3.83 5.23 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.87 0.71 0.84 1.22 0.76 0.69 9.65%

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