[DNONCE] YoY TTM Result on 31-Dec-2019

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- 9.43%
YoY- -73.22%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
Revenue 185,362 147,884 136,282 170,535 162,604 106,421 47,408 63.92%
PBT 12,513 12,307 12,369 1,193 1,981 3,219 1,647 108.54%
Tax -1,452 -1,899 -1,431 -553 -2,033 -1,198 -351 67.30%
NP 11,061 10,408 10,938 640 -52 2,021 1,296 117.53%
-
NP to SH 10,794 10,082 10,670 499 -57 1,846 1,408 109.23%
-
Tax Rate 11.60% 15.43% 11.57% 46.35% 102.62% 37.22% 21.31% -
Total Cost 174,301 137,476 125,344 169,895 162,656 104,400 46,112 61.92%
-
Net Worth 166,310 135,246 138,186 119,515 118,431 0 96,225 21.93%
Dividend
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
Net Worth 166,310 135,246 138,186 119,515 118,431 0 96,225 21.93%
NOSH 375,752 313,118 294,014 261,296 249,292 185,158 246,732 16.46%
Ratio Analysis
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
NP Margin 5.97% 7.04% 8.03% 0.38% -0.03% 1.90% 2.73% -
ROE 6.49% 7.45% 7.72% 0.42% -0.05% 0.00% 1.46% -
Per Share
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
RPS 51.27 50.30 46.35 67.06 65.90 57.48 19.21 42.73%
EPS 2.99 3.43 3.63 0.20 -0.02 1.00 0.57 82.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.47 0.48 0.00 0.39 6.16%
Adjusted Per Share Value based on latest NOSH - 261,296
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
RPS 21.33 17.02 15.68 19.63 18.71 12.25 5.46 63.87%
EPS 1.24 1.16 1.23 0.06 -0.01 0.21 0.16 110.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.1556 0.159 0.1375 0.1363 0.00 0.1107 21.95%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
Date 31/01/22 29/01/21 31/03/21 31/12/19 29/03/19 28/09/18 30/04/19 -
Price 0.275 0.50 0.46 0.38 0.455 0.385 0.445 -
P/RPS 0.54 0.99 0.99 0.57 0.69 0.67 2.32 -41.04%
P/EPS 9.21 14.58 12.68 193.65 -1,969.53 38.62 77.98 -53.89%
EY 10.86 6.86 7.89 0.52 -0.05 2.59 1.28 117.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.09 0.98 0.81 0.95 0.00 1.14 -20.75%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/03/21 31/12/19 31/03/19 30/09/18 30/04/19 CAGR
Date 23/03/22 23/03/21 - 18/02/20 28/05/19 - - -
Price 0.22 0.515 0.00 0.29 0.60 0.00 0.00 -
P/RPS 0.43 1.02 0.00 0.43 0.91 0.00 0.00 -
P/EPS 7.37 15.02 0.00 147.78 -2,597.18 0.00 0.00 -
EY 13.57 6.66 0.00 0.68 -0.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.12 0.00 0.62 1.25 0.00 0.00 -

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 ⃤ & 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