[DNONCE] YoY Quarter Result on 31-May-2018 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ--%
YoY- 137.09%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 39,936 0 0 47,606 48,443 44,274 43,892 -1.23%
PBT 1,051 0 0 1,010 -1,207 -1,906 522 9.65%
Tax -305 0 0 -410 -175 -279 -103 15.37%
NP 746 0 0 600 -1,382 -2,185 419 7.89%
-
NP to SH 673 0 0 526 -1,418 -2,184 255 13.63%
-
Tax Rate 29.02% - - 40.59% - - 19.73% -
Total Cost 39,190 0 0 47,006 49,825 46,459 43,473 -1.35%
-
Net Worth 189,755 0 0 70,003 64,617 66,783 49,657 19.31%
Dividend
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 189,755 0 0 70,003 64,617 66,783 49,657 19.31%
NOSH 434,462 316,461 254,289 193,660 179,493 180,495 44,736 34.91%
Ratio Analysis
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 1.87% 0.00% 0.00% 1.26% -2.85% -4.94% 0.95% -
ROE 0.35% 0.00% 0.00% 0.75% -2.19% -3.27% 0.51% -
Per Share
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 10.10 0.00 0.00 25.84 26.99 24.53 98.11 -25.87%
EPS 0.17 0.00 0.00 0.29 -0.79 -1.21 0.57 -14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.00 0.00 0.38 0.36 0.37 1.11 -10.45%
Adjusted Per Share Value based on latest NOSH - 193,660
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 4.60 0.00 0.00 5.48 5.58 5.10 5.05 -1.22%
EPS 0.08 0.00 0.00 0.06 -0.16 -0.25 0.03 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2184 0.00 0.00 0.0806 0.0744 0.0769 0.0571 19.32%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.115 0.335 0.35 0.32 0.28 0.25 0.44 -
P/RPS 1.14 0.00 0.00 1.24 1.04 1.02 0.45 13.02%
P/EPS 67.55 0.00 0.00 112.07 -35.44 -20.66 77.19 -1.74%
EY 1.48 0.00 0.00 0.89 -2.82 -4.84 1.30 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.00 0.84 0.78 0.68 0.40 -6.50%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 21/02/23 - - 25/07/18 26/07/17 29/07/16 29/07/15 -
Price 0.15 0.00 0.00 0.325 0.29 0.22 0.51 -
P/RPS 1.48 0.00 0.00 1.26 1.07 0.90 0.52 14.77%
P/EPS 88.11 0.00 0.00 113.82 -36.71 -18.18 89.47 -0.20%
EY 1.13 0.00 0.00 0.88 -2.72 -5.50 1.12 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.00 0.86 0.81 0.59 0.46 -5.06%

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