[DAYA] QoQ Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 139,956 142,378 131,052 100,150 98,314 72,881 75,379 50.89% QoQ % -1.70% 8.64% 30.86% 1.87% 34.90% -3.31% - Horiz. % 185.67% 188.88% 173.86% 132.86% 130.43% 96.69% 100.00%
PBT -15,535 10,095 10,022 7,536 6,678 8,083 9,036 - QoQ % -253.89% 0.73% 32.99% 12.85% -17.38% -10.55% - Horiz. % -171.92% 111.72% 110.91% 83.40% 73.90% 89.45% 100.00%
Tax 319 -2,977 -2,877 -2,517 -1,533 -1,766 -3,318 - QoQ % 110.72% -3.48% -14.30% -64.19% 13.19% 46.78% - Horiz. % -9.61% 89.72% 86.71% 75.86% 46.20% 53.22% 100.00%
NP -15,216 7,118 7,145 5,019 5,145 6,317 5,718 - QoQ % -313.77% -0.38% 42.36% -2.45% -18.55% 10.48% - Horiz. % -266.11% 124.48% 124.96% 87.78% 89.98% 110.48% 100.00%
NP to SH -15,583 7,218 6,744 5,031 5,184 6,329 5,718 - QoQ % -315.89% 7.03% 34.05% -2.95% -18.09% 10.69% - Horiz. % -272.53% 126.23% 117.94% 87.99% 90.66% 110.69% 100.00%
Tax Rate - % 29.49 % 28.71 % 33.40 % 22.96 % 21.85 % 36.72 % - QoQ % 0.00% 2.72% -14.04% 45.47% 5.08% -40.50% - Horiz. % 0.00% 80.31% 78.19% 90.96% 62.53% 59.50% 100.00%
Total Cost 155,172 135,260 123,907 95,131 93,169 66,564 69,661 70.31% QoQ % 14.72% 9.16% 30.25% 2.11% 39.97% -4.45% - Horiz. % 222.75% 194.17% 177.87% 136.56% 133.75% 95.55% 100.00%
Net Worth 239,651 248,772 244,782 234,370 230,157 219,445 21,837,894 -95.02% QoQ % -3.67% 1.63% 4.44% 1.83% 4.88% -99.00% - Horiz. % 1.10% 1.14% 1.12% 1.07% 1.05% 1.00% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 3,041 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 53.19 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 239,651 248,772 244,782 234,370 230,157 219,445 21,837,894 -95.02% QoQ % -3.67% 1.63% 4.44% 1.83% 4.88% -99.00% - Horiz. % 1.10% 1.14% 1.12% 1.07% 1.05% 1.00% 100.00%
NOSH 1,256,693 1,244,482 1,248,888 1,227,073 1,229,473 1,217,115 1,216,595 2.18% QoQ % 0.98% -0.35% 1.78% -0.20% 1.02% 0.04% - Horiz. % 103.30% 102.29% 102.65% 100.86% 101.06% 100.04% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -10.87 % 5.00 % 5.45 % 5.01 % 5.23 % 8.67 % 7.59 % - QoQ % -317.40% -8.26% 8.78% -4.21% -39.68% 14.23% - Horiz. % -143.21% 65.88% 71.81% 66.01% 68.91% 114.23% 100.00%
ROE -6.50 % 2.90 % 2.76 % 2.15 % 2.25 % 2.88 % 0.03 % - QoQ % -324.14% 5.07% 28.37% -4.44% -21.88% 9,500.00% - Horiz. % -21,666.67% 9,666.67% 9,200.00% 7,166.67% 7,500.00% 9,600.00% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.14 11.44 10.49 8.16 8.00 5.99 6.20 47.64% QoQ % -2.62% 9.06% 28.55% 2.00% 33.56% -3.39% - Horiz. % 179.68% 184.52% 169.19% 131.61% 129.03% 96.61% 100.00%
EPS -1.24 0.58 0.54 0.41 0.43 0.52 0.47 - QoQ % -313.79% 7.41% 31.71% -4.65% -17.31% 10.64% - Horiz. % -263.83% 123.40% 114.89% 87.23% 91.49% 110.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1907 0.1999 0.1960 0.1910 0.1872 0.1803 17.9500 -95.13% QoQ % -4.60% 1.99% 2.62% 2.03% 3.83% -99.00% - Horiz. % 1.06% 1.11% 1.09% 1.06% 1.04% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.85 6.97 6.41 4.90 4.81 3.57 3.69 50.88% QoQ % -1.72% 8.74% 30.82% 1.87% 34.73% -3.25% - Horiz. % 185.64% 188.89% 173.71% 132.79% 130.35% 96.75% 100.00%
EPS -0.76 0.35 0.33 0.25 0.25 0.31 0.28 - QoQ % -317.14% 6.06% 32.00% 0.00% -19.35% 10.71% - Horiz. % -271.43% 125.00% 117.86% 89.29% 89.29% 110.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1173 0.1218 0.1198 0.1147 0.1127 0.1074 10.6894 -95.02% QoQ % -3.69% 1.67% 4.45% 1.77% 4.93% -99.00% - Horiz. % 1.10% 1.14% 1.12% 1.07% 1.05% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3750 0.3200 0.2400 0.2050 0.1900 0.1900 0.2000 -
P/RPS 3.37 2.80 2.29 2.51 2.38 3.17 3.23 2.86% QoQ % 20.36% 22.27% -8.76% 5.46% -24.92% -1.86% - Horiz. % 104.33% 86.69% 70.90% 77.71% 73.68% 98.14% 100.00%
P/EPS -30.24 55.17 44.44 50.00 45.06 36.54 42.55 - QoQ % -154.81% 24.14% -11.12% 10.96% 23.32% -14.12% - Horiz. % -71.07% 129.66% 104.44% 117.51% 105.90% 85.88% 100.00%
EY -3.31 1.81 2.25 2.00 2.22 2.74 2.35 - QoQ % -282.87% -19.56% 12.50% -9.91% -18.98% 16.60% - Horiz. % -140.85% 77.02% 95.74% 85.11% 94.47% 116.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.97 1.60 1.22 1.07 1.01 1.05 0.01 3,253.24% QoQ % 23.12% 31.15% 14.02% 5.94% -3.81% 10,400.00% - Horiz. % 19,700.00% 16,000.00% 12,200.00% 10,700.00% 10,100.00% 10,500.00% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 -
Price 0.4050 0.3600 0.3450 0.2650 0.2000 0.1900 0.2000 -
P/RPS 3.64 3.15 3.29 3.25 2.50 3.17 3.23 8.27% QoQ % 15.56% -4.26% 1.23% 30.00% -21.14% -1.86% - Horiz. % 112.69% 97.52% 101.86% 100.62% 77.40% 98.14% 100.00%
P/EPS -32.66 62.07 63.89 64.63 47.43 36.54 42.55 - QoQ % -152.62% -2.85% -1.14% 36.26% 29.80% -14.12% - Horiz. % -76.76% 145.88% 150.15% 151.89% 111.47% 85.88% 100.00%
EY -3.06 1.61 1.57 1.55 2.11 2.74 2.35 - QoQ % -290.06% 2.55% 1.29% -26.54% -22.99% 16.60% - Horiz. % -130.21% 68.51% 66.81% 65.96% 89.79% 116.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.12 1.80 1.76 1.39 1.07 1.05 0.01 3,420.90% QoQ % 17.78% 2.27% 26.62% 29.91% 1.90% 10,400.00% - Horiz. % 21,200.00% 18,000.00% 17,600.00% 13,900.00% 10,700.00% 10,500.00% 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.
Comment
Daya_Quarterly_Rpt_31.03.2013 (Final).pdf 
