[DNONCE] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -53.8%
YoY- 32.88%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
Revenue 177,488 159,255 91,737 90,565 196,573 184,820 176,078 0.10%
PBT -9,551 3,937 6,663 4,535 6,078 -7,133 -4,839 9.37%
Tax 844 -923 -929 -240 -1,010 -161 -1,565 -
NP -8,707 3,014 5,734 4,295 5,068 -7,294 -6,404 4.13%
-
NP to SH -8,796 2,878 5,577 4,197 4,977 -7,133 -6,926 3.19%
-
Tax Rate - 23.44% 13.94% 5.29% 16.62% - - -
Total Cost 186,195 156,241 86,003 86,270 191,505 192,114 182,482 0.26%
-
Net Worth 204,197 189,755 0 0 70,003 64,617 66,783 15.86%
Dividend
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 204,197 189,755 0 0 70,003 64,617 66,783 15.86%
NOSH 434,264 434,462 316,461 254,289 193,660 179,493 180,495 12.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
NP Margin -4.91% 1.89% 6.25% 4.74% 2.58% -3.95% -3.64% -
ROE -4.31% 1.52% 0.00% 0.00% 7.11% -11.04% -10.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
RPS 40.85 40.28 28.99 35.61 106.71 102.97 97.55 -10.83%
EPS -2.02 0.73 1.76 1.65 2.70 -3.97 -3.84 -8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.00 0.00 0.38 0.36 0.37 3.20%
Adjusted Per Share Value based on latest NOSH - 316,461
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
RPS 20.50 18.39 10.59 10.46 22.70 21.34 20.33 0.10%
EPS -1.02 0.33 0.64 0.48 0.57 -0.82 -0.80 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2358 0.2191 0.00 0.00 0.0808 0.0746 0.0771 15.87%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 -
Price 0.14 0.115 0.335 0.35 0.32 0.28 0.25 -
P/RPS 0.34 0.29 1.16 0.98 0.30 0.27 0.26 3.59%
P/EPS -6.92 15.80 19.01 21.21 11.84 -7.05 -6.52 0.78%
EY -14.46 6.33 5.26 4.72 8.44 -14.19 -15.35 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.00 0.00 0.84 0.78 0.68 -10.22%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 CAGR
Date 23/02/24 21/02/23 - - 25/07/18 26/07/17 29/07/16 -
Price 0.085 0.15 0.00 0.00 0.325 0.29 0.22 -
P/RPS 0.21 0.37 0.00 0.00 0.30 0.28 0.23 -1.19%
P/EPS -4.20 20.60 0.00 0.00 12.03 -7.30 -5.73 -4.01%
EY -23.82 4.85 0.00 0.00 8.31 -13.70 -17.44 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.31 0.00 0.00 0.86 0.81 0.59 -14.48%

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