Highlights

[DAYA] QoQ Quarter Result on 2015-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -471.94%    YoY -     23.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 66,601 96,211 186,561 126,708 182,176 193,181 202,768 -52.30%
  QoQ % -30.78% -48.43% 47.24% -30.45% -5.70% -4.73% -
  Horiz. % 32.85% 47.45% 92.01% 62.49% 89.84% 95.27% 100.00%
PBT -12,415 -15,391 -27,209 -32,351 14,711 13,540 1,318 -
  QoQ % 19.34% 43.43% 15.89% -319.91% 8.65% 927.31% -
  Horiz. % -941.96% -1,167.75% -2,064.42% -2,454.55% 1,116.16% 1,027.31% 100.00%
Tax -855 -1,201 -1,125 -3,227 -3,539 -4,042 -740 10.08%
  QoQ % 28.81% -6.76% 65.14% 8.82% 12.44% -446.22% -
  Horiz. % 115.54% 162.30% 152.03% 436.08% 478.24% 546.22% 100.00%
NP -13,270 -16,592 -28,334 -35,578 11,172 9,498 578 -
  QoQ % 20.02% 41.44% 20.36% -418.46% 17.62% 1,543.25% -
  Horiz. % -2,295.85% -2,870.59% -4,902.08% -6,155.36% 1,932.87% 1,643.25% 100.00%
NP to SH -12,816 -18,104 -29,208 -37,142 9,986 8,774 -260 1,234.86%
  QoQ % 29.21% 38.02% 21.36% -471.94% 13.81% 3,474.62% -
  Horiz. % 4,929.23% 6,963.08% 11,233.85% 14,285.38% -3,840.77% -3,374.62% 100.00%
Tax Rate - % - % - % - % 24.06 % 29.85 % 56.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -19.40% -46.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 42.85% 53.16% 100.00%
Total Cost 79,871 112,803 214,895 162,286 171,004 183,683 202,190 -46.07%
  QoQ % -29.19% -47.51% 32.42% -5.10% -6.90% -9.15% -
  Horiz. % 39.50% 55.79% 106.28% 80.26% 84.58% 90.85% 100.00%
Net Worth 20,901,656 228,563 241,313 256,313 291,091 293,515 227,630 1,918.64%
  QoQ % 9,044.81% -5.28% -5.85% -11.95% -0.83% 28.94% -
  Horiz. % 9,182.29% 100.41% 106.01% 112.60% 127.88% 128.94% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 20,901,656 228,563 241,313 256,313 291,091 293,515 227,630 1,918.64%
  QoQ % 9,044.81% -5.28% -5.85% -11.95% -0.83% 28.94% -
  Horiz. % 9,182.29% 100.41% 106.01% 112.60% 127.88% 128.94% 100.00%
NOSH 1,736,018 1,740,769 1,738,571 1,673,063 1,664,333 1,655,471 1,300,000 21.20%
  QoQ % -0.27% 0.13% 3.92% 0.52% 0.54% 27.34% -
  Horiz. % 133.54% 133.91% 133.74% 128.70% 128.03% 127.34% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -19.92 % -17.25 % -15.19 % -28.08 % 6.13 % 4.92 % 0.29 % -
  QoQ % -15.48% -13.56% 45.90% -558.08% 24.59% 1,596.55% -
  Horiz. % -6,868.97% -5,948.28% -5,237.93% -9,682.76% 2,113.79% 1,696.55% 100.00%
ROE -0.06 % -7.92 % -12.10 % -14.49 % 3.43 % 2.99 % -0.11 % -33.17%
  QoQ % 99.24% 34.55% 16.49% -522.45% 14.72% 2,818.18% -
  Horiz. % 54.55% 7,200.00% 11,000.00% 13,172.73% -3,118.18% -2,718.18% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.84 5.53 10.73 7.57 10.95 11.67 15.60 -60.62%
  QoQ % -30.56% -48.46% 41.74% -30.87% -6.17% -25.19% -
  Horiz. % 24.62% 35.45% 68.78% 48.53% 70.19% 74.81% 100.00%
EPS -0.74 -1.04 -1.68 -2.22 0.60 0.53 -0.02 1,003.09%
  QoQ % 28.85% 38.10% 24.32% -470.00% 13.21% 2,750.00% -
  Horiz. % 3,700.00% 5,200.00% 8,400.00% 11,100.00% -3,000.00% -2,650.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 12.0400 0.1313 0.1388 0.1532 0.1749 0.1773 0.1751 1,565.51%
  QoQ % 9,069.84% -5.40% -9.40% -12.41% -1.35% 1.26% -
  Horiz. % 6,876.07% 74.99% 79.27% 87.49% 99.89% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.26 4.71 9.13 6.20 8.92 9.46 9.93 -52.31%
  QoQ % -30.79% -48.41% 47.26% -30.49% -5.71% -4.73% -
  Horiz. % 32.83% 47.43% 91.94% 62.44% 89.83% 95.27% 100.00%
EPS -0.63 -0.89 -1.43 -1.82 0.49 0.43 -0.01 1,471.39%
  QoQ % 29.21% 37.76% 21.43% -471.43% 13.95% 4,400.00% -
  Horiz. % 6,300.00% 8,900.00% 14,300.00% 18,200.00% -4,900.00% -4,300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 10.2311 0.1119 0.1181 0.1255 0.1425 0.1437 0.1114 1,918.90%
  QoQ % 9,043.07% -5.25% -5.90% -11.93% -0.84% 28.99% -
  Horiz. % 9,184.11% 100.45% 106.01% 112.66% 127.92% 128.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0650 0.0700 0.0850 0.1050 0.1000 0.1150 0.1350 -
P/RPS 1.69 1.27 0.79 1.39 0.91 0.99 0.87 55.50%
  QoQ % 33.07% 60.76% -43.17% 52.75% -8.08% 13.79% -
  Horiz. % 194.25% 145.98% 90.80% 159.77% 104.60% 113.79% 100.00%
P/EPS -8.80 -6.73 -5.06 -4.73 16.67 21.70 -675.00 -94.42%
  QoQ % -30.76% -33.00% -6.98% -128.37% -23.18% 103.21% -
  Horiz. % 1.30% 1.00% 0.75% 0.70% -2.47% -3.21% 100.00%
EY -11.36 -14.86 -19.76 -21.14 6.00 4.61 -0.15 1,675.97%
  QoQ % 23.55% 24.80% 6.53% -452.33% 30.15% 3,173.33% -
  Horiz. % 7,573.33% 9,906.67% 13,173.33% 14,093.33% -4,000.00% -3,073.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.53 0.61 0.69 0.57 0.65 0.77 -94.43%
  QoQ % -98.11% -13.11% -11.59% 21.05% -12.31% -15.58% -
  Horiz. % 1.30% 68.83% 79.22% 89.61% 74.03% 84.42% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 -
Price 0.0550 0.0750 0.0750 0.0850 0.1050 0.0950 0.1150 -
P/RPS 1.43 1.36 0.70 1.12 0.96 0.81 0.74 54.96%
  QoQ % 5.15% 94.29% -37.50% 16.67% 18.52% 9.46% -
  Horiz. % 193.24% 183.78% 94.59% 151.35% 129.73% 109.46% 100.00%
P/EPS -7.45 -7.21 -4.46 -3.83 17.50 17.92 -575.00 -94.44%
  QoQ % -3.33% -61.66% -16.45% -121.89% -2.34% 103.12% -
  Horiz. % 1.30% 1.25% 0.78% 0.67% -3.04% -3.12% 100.00%
EY -13.42 -13.87 -22.40 -26.12 5.71 5.58 -0.17 1,725.63%
  QoQ % 3.24% 38.08% 14.24% -557.44% 2.33% 3,382.35% -
  Horiz. % 7,894.12% 8,158.82% 13,176.47% 15,364.71% -3,358.82% -3,282.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.57 0.54 0.55 0.60 0.54 0.66 -
  QoQ % 0.00% 5.56% -1.82% -8.33% 11.11% -18.18% -
  Horiz. % 0.00% 86.36% 81.82% 83.33% 90.91% 81.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS