[DAYANG] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
20-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.5%
YoY- -2122.44%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 159,687 170,947 247,179 221,278 191,017 193,581 174,434 -1.46%
PBT -32,853 4,111 72,388 57,034 -35,598 12,808 46,082 -
Tax -3,228 -6,139 -19,448 -13,993 -14,163 -15,155 -10,706 -18.09%
NP -36,081 -2,028 52,940 43,041 -49,761 -2,347 35,376 -
-
NP to SH -21,891 -985 55,090 38,853 -48,098 -1,953 35,376 -
-
Tax Rate - 149.33% 26.87% 24.53% - 118.32% 23.23% -
Total Cost 195,768 172,975 194,239 178,237 240,778 195,928 139,058 5.86%
-
Net Worth 1,655,613 1,485,807 1,177,068 974,457 1,202,879 1,127,413 1,018,266 8.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,655,613 1,485,807 1,177,068 974,457 1,202,879 1,127,413 1,018,266 8.43%
NOSH 1,157,771 1,061,290 964,809 964,809 964,809 887,727 877,816 4.71%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -22.59% -1.19% 21.42% 19.45% -26.05% -1.21% 20.28% -
ROE -1.32% -0.07% 4.68% 3.99% -4.00% -0.17% 3.47% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.79 16.11 25.62 22.93 20.33 21.81 19.87 -5.90%
EPS -1.89 -0.09 5.71 4.03 -5.12 -0.22 4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 1.22 1.01 1.28 1.27 1.16 3.54%
Adjusted Per Share Value based on latest NOSH - 1,157,771
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.79 14.77 21.35 19.11 16.50 16.72 15.07 -1.46%
EPS -1.89 -0.09 4.76 3.36 -4.15 -0.17 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.2833 1.0167 0.8417 1.039 0.9738 0.8795 8.43%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.31 1.26 1.18 0.65 1.03 1.08 2.25 -
P/RPS 9.50 7.82 4.61 2.83 5.07 4.95 11.32 -2.87%
P/EPS -69.28 -1,357.59 20.67 16.14 -20.12 -490.91 55.83 -
EY -1.44 -0.07 4.84 6.20 -4.97 -0.20 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.90 0.97 0.64 0.80 0.85 1.94 -11.68%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/09/21 21/08/20 23/08/19 24/08/18 23/08/17 24/08/16 25/08/15 -
Price 1.01 1.17 1.49 0.77 0.885 1.01 1.50 -
P/RPS 7.32 7.26 5.82 3.36 4.35 4.63 7.55 -0.51%
P/EPS -53.42 -1,260.62 26.09 19.12 -17.29 -459.09 37.22 -
EY -1.87 -0.08 3.83 5.23 -5.78 -0.22 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 1.22 0.76 0.69 0.80 1.29 -9.46%

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