[DAYA] YoY Annualized Quarter Result on 2011-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 517,228 400,600 121,420 202,584 141,680 150,088 110,436 29.33% YoY % 29.11% 229.93% -40.06% 42.99% -5.60% 35.90% - Horiz. % 468.35% 362.74% 109.95% 183.44% 128.29% 135.90% 100.00%
PBT 12,076 30,144 18,356 14,920 13,436 17,704 15,372 -3.94% YoY % -59.94% 64.22% 23.03% 11.04% -24.11% 15.17% - Horiz. % 78.56% 196.10% 119.41% 97.06% 87.41% 115.17% 100.00%
Tax -8,080 -10,068 -6,612 -4,160 -3,992 -5,032 -4,340 10.91% YoY % 19.75% -52.27% -58.94% -4.21% 20.67% -15.94% - Horiz. % 186.18% 231.98% 152.35% 95.85% 91.98% 115.94% 100.00%
NP 3,996 20,076 11,744 10,760 9,444 12,672 11,032 -15.56% YoY % -80.10% 70.95% 9.14% 13.93% -25.47% 14.87% - Horiz. % 36.22% 181.98% 106.45% 97.53% 85.61% 114.87% 100.00%
NP to SH 3,796 20,124 11,756 10,752 9,444 12,592 11,284 -16.60% YoY % -81.14% 71.18% 9.34% 13.85% -25.00% 11.59% - Horiz. % 33.64% 178.34% 104.18% 95.29% 83.69% 111.59% 100.00%
Tax Rate 66.91 % 33.40 % 36.02 % 27.88 % 29.71 % 28.42 % 28.23 % 15.46% YoY % 100.33% -7.27% 29.20% -6.16% 4.54% 0.67% - Horiz. % 237.02% 118.31% 127.59% 98.76% 105.24% 100.67% 100.00%
Total Cost 513,232 380,524 109,676 191,824 132,236 137,416 99,404 31.45% YoY % 34.88% 246.95% -42.82% 45.06% -3.77% 38.24% - Horiz. % 516.31% 382.81% 110.33% 192.97% 133.03% 138.24% 100.00%
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 103,612 18.08% YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 13.67% - Horiz. % 271.24% 226.20% 206.95% 177.06% 14,306.80% 113.67% 100.00%
Dividend 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 103,612 18.08% YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 13.67% - Horiz. % 271.24% 226.20% 206.95% 177.06% 14,306.80% 113.67% 100.00%
NOSH 1,355,714 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 29.01% YoY % 10.48% 0.20% 9.34% 32.83% 68.75% 70.04% - Horiz. % 461.36% 417.58% 416.73% 381.14% 286.95% 170.04% 100.00%
Ratio Analysis 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.77 % 5.01 % 9.67 % 5.31 % 6.67 % 8.44 % 9.99 % -34.75% YoY % -84.63% -48.19% 82.11% -20.39% -20.97% -15.52% - Horiz. % 7.71% 50.15% 96.80% 53.15% 66.77% 84.48% 100.00%
ROE 1.35 % 8.59 % 5.48 % 5.86 % 0.06 % 10.69 % 10.89 % -29.38% YoY % -84.28% 56.75% -6.48% 9,666.67% -99.44% -1.84% - Horiz. % 12.40% 78.88% 50.32% 53.81% 0.55% 98.16% 100.00%
Per Share 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.15 32.65 9.92 18.09 16.80 30.04 37.58 0.25% YoY % 16.85% 229.13% -45.16% 7.68% -44.07% -20.06% - Horiz. % 101.52% 86.88% 26.40% 48.14% 44.70% 79.94% 100.00%
EPS 0.28 1.64 0.96 0.96 1.12 2.52 3.84 -35.35% YoY % -82.93% 70.83% 0.00% -14.29% -55.56% -34.38% - Horiz. % 7.29% 42.71% 25.00% 25.00% 29.17% 65.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2073 0.1910 0.1751 0.1638 17.5800 0.2357 0.3526 -8.47% YoY % 8.53% 9.08% 6.90% -99.07% 7,358.63% -33.15% - Horiz. % 58.79% 54.17% 49.66% 46.45% 4,985.82% 66.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 25.32 19.61 5.94 9.92 6.94 7.35 5.41 29.32% YoY % 29.12% 230.13% -40.12% 42.94% -5.58% 35.86% - Horiz. % 468.02% 362.48% 109.80% 183.36% 128.28% 135.86% 100.00%
EPS 0.19 0.99 0.58 0.53 0.46 0.62 0.55 -16.23% YoY % -80.81% 70.69% 9.43% 15.22% -25.81% 12.73% - Horiz. % 34.55% 180.00% 105.45% 96.36% 83.64% 112.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1376 0.1147 0.1050 0.0898 7.2560 0.0576 0.0507 18.10% YoY % 19.97% 9.24% 16.93% -98.76% 12,497.22% 13.61% - Horiz. % 271.40% 226.23% 207.10% 177.12% 14,311.64% 113.61% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2050 0.1900 0.2300 0.2600 0.2800 0.2800 -
P/RPS 0.83 0.63 1.92 1.27 1.55 0.93 0.75 1.70% YoY % 31.75% -67.19% 51.18% -18.06% 66.67% 24.00% - Horiz. % 110.67% 84.00% 256.00% 169.33% 206.67% 124.00% 100.00%
P/EPS 112.50 12.50 19.79 23.96 23.21 11.11 7.29 57.75% YoY % 800.00% -36.84% -17.40% 3.23% 108.91% 52.40% - Horiz. % 1,543.21% 171.47% 271.47% 328.67% 318.38% 152.40% 100.00%
EY 0.89 8.00 5.05 4.17 4.31 9.00 13.71 -36.59% YoY % -88.88% 58.42% 21.10% -3.25% -52.11% -34.35% - Horiz. % 6.49% 58.35% 36.83% 30.42% 31.44% 65.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.52 1.07 1.09 1.40 0.01 1.19 0.79 11.52% YoY % 42.06% -1.83% -22.14% 13,900.00% -99.16% 50.63% - Horiz. % 192.41% 135.44% 137.97% 177.22% 1.27% 150.63% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 -
Price 0.3200 0.2650 0.2000 0.2300 0.2500 0.2900 0.3000 -
P/RPS 0.84 0.81 2.02 1.27 1.49 0.97 0.80 0.82% YoY % 3.70% -59.90% 59.06% -14.77% 53.61% 21.25% - Horiz. % 105.00% 101.25% 252.50% 158.75% 186.25% 121.25% 100.00%
P/EPS 114.29 16.16 20.83 23.96 22.32 11.51 7.81 56.36% YoY % 607.24% -22.42% -13.06% 7.35% 93.92% 47.38% - Horiz. % 1,463.38% 206.91% 266.71% 306.79% 285.79% 147.38% 100.00%
EY 0.88 6.19 4.80 4.17 4.48 8.69 12.80 -35.98% YoY % -85.78% 28.96% 15.11% -6.92% -48.45% -32.11% - Horiz. % 6.88% 48.36% 37.50% 32.58% 35.00% 67.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.54 1.39 1.14 1.40 0.01 1.23 0.85 10.41% YoY % 10.79% 21.93% -18.57% 13,900.00% -99.19% 44.71% - Horiz. % 181.18% 163.53% 134.12% 164.71% 1.18% 144.71% 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 3 2011 Final.pdf 
