[DAYANG] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -63.51%
YoY- -83.17%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 200,153 158,225 285,020 285,648 173,755 199,198 222,195 -1.72%
PBT -370,852 1,325 119,720 131,236 -6,292 41,115 17,988 -
Tax -12,586 -7,336 -42,506 -29,909 -53,416 5,676 -731 60.62%
NP -383,438 -6,011 77,214 101,327 -59,708 46,791 17,257 -
-
NP to SH -288,487 13,166 78,225 97,724 -54,252 46,707 15,872 -
-
Tax Rate - 553.66% 35.50% 22.79% - -13.81% 4.06% -
Total Cost 583,591 164,236 207,806 184,321 233,463 152,407 204,938 19.03%
-
Net Worth 1,331,437 1,496,420 1,330,682 1,128,827 945,513 1,271,598 1,192,592 1.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 17,366 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,331,437 1,496,420 1,330,682 1,128,827 945,513 1,271,598 1,192,592 1.85%
NOSH 1,157,771 1,061,290 1,061,290 964,809 964,809 876,964 876,906 4.73%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -191.57% -3.80% 27.09% 35.47% -34.36% 23.49% 7.77% -
ROE -21.67% 0.88% 5.88% 8.66% -5.74% 3.67% 1.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.29 14.91 29.13 29.61 18.01 22.71 25.34 -6.16%
EPS -24.92 1.24 7.99 10.13 -5.62 5.33 1.81 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.41 1.36 1.17 0.98 1.45 1.36 -2.75%
Adjusted Per Share Value based on latest NOSH - 1,061,290
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.29 13.67 24.62 24.68 15.01 17.21 19.19 -1.72%
EPS -24.92 1.14 6.76 8.44 -4.69 4.03 1.37 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1501 1.2927 1.1495 0.9751 0.8168 1.0984 1.0302 1.85%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.805 1.18 2.51 0.54 0.68 0.98 1.40 -
P/RPS 4.66 7.91 8.62 1.82 3.78 4.31 5.53 -2.81%
P/EPS -3.23 95.12 31.40 5.33 -12.09 18.40 77.35 -
EY -30.95 1.05 3.19 18.76 -8.27 5.43 1.29 -
DY 1.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 1.85 0.46 0.69 0.68 1.03 -6.22%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 24/02/21 21/02/20 22/02/19 23/02/18 22/02/17 29/02/16 -
Price 0.82 1.51 2.94 0.795 0.84 1.05 1.29 -
P/RPS 4.74 10.13 10.09 2.69 4.66 4.62 5.09 -1.17%
P/EPS -3.29 121.72 36.77 7.85 -14.94 19.71 71.27 -
EY -30.39 0.82 2.72 12.74 -6.69 5.07 1.40 -
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.07 2.16 0.68 0.86 0.72 0.95 -4.73%

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