[DNONCE] YoY TTM 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- 1750.19%
YoY- 169.77%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 159,255 91,737 90,565 196,573 184,820 176,078 239,129 -5.21%
PBT 3,937 6,663 4,535 6,078 -7,133 -4,839 7,525 -8.17%
Tax -923 -929 -240 -1,010 -161 -1,565 -1,078 -2.02%
NP 3,014 5,734 4,295 5,068 -7,294 -6,404 6,447 -9.53%
-
NP to SH 2,878 5,577 4,197 4,977 -7,133 -6,926 6,244 -9.69%
-
Tax Rate 23.44% 13.94% 5.29% 16.62% - - 14.33% -
Total Cost 156,241 86,003 86,270 191,505 192,114 182,482 232,682 -5.11%
-
Net Worth 189,755 0 0 70,003 64,617 66,783 44,736 20.96%
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 44,736 20.96%
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 1.89% 6.25% 4.74% 2.58% -3.95% -3.64% 2.70% -
ROE 1.52% 0.00% 0.00% 7.11% -11.04% -10.37% 13.96% -
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 40.28 28.99 35.61 106.71 102.97 97.55 534.52 -28.86%
EPS 0.73 1.76 1.65 2.70 -3.97 -3.84 13.96 -32.20%
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 1.00 -9.21%
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 18.33 10.56 10.42 22.62 21.27 20.26 27.52 -5.21%
EPS 0.33 0.64 0.48 0.57 -0.82 -0.80 0.72 -9.76%
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 0.0515 20.96%
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 0.29 1.16 0.98 0.30 0.27 0.26 0.08 18.48%
P/EPS 15.80 19.01 21.21 11.84 -7.05 -6.52 3.15 23.66%
EY 6.33 5.26 4.72 8.44 -14.19 -15.35 31.72 -19.12%
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 0.44 -7.67%
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 0.37 0.00 0.00 0.30 0.28 0.23 0.10 18.80%
P/EPS 20.60 0.00 0.00 12.03 -7.30 -5.73 3.65 25.60%
EY 4.85 0.00 0.00 8.31 -13.70 -17.44 27.37 -20.38%
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 0.51 -6.34%

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