Highlights

[DNONCE] QoQ Cumulative Quarter Result on 2018-11-30 [#0]

Stock [DNONCE]: D'NONCE TECHNOLOGY BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
30-Nov-2018
Profit Trend QoQ -     54.64%    YoY -     762.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
Revenue 79,970 41,756 266,749 252,124 204,716 - 145,901 -42.63%
  QoQ % 91.52% -84.35% 5.80% 23.16% 0.00% 0.00% -
  Horiz. % 54.81% 28.62% 182.83% 172.80% 140.31% 0.00% 100.00%
PBT -3,342 -1,258 5,148 5,765 4,118 - 1,909 -
  QoQ % -165.66% -124.44% -10.70% 40.00% 0.00% 0.00% -
  Horiz. % -175.07% -65.90% 269.67% 301.99% 215.72% 0.00% 100.00%
Tax -313 -197 -2,388 -1,691 -1,340 - -552 -40.80%
  QoQ % -58.88% 91.75% -41.22% -26.19% 0.00% 0.00% -
  Horiz. % 56.70% 35.69% 432.61% 306.34% 242.75% 0.00% 100.00%
NP -3,655 -1,455 2,760 4,074 2,778 - 1,357 -
  QoQ % -151.20% -152.72% -32.25% 46.65% 0.00% 0.00% -
  Horiz. % -269.34% -107.22% 203.39% 300.22% 204.72% 0.00% 100.00%
NP to SH -3,698 -1,394 2,594 3,985 2,577 - 1,257 -
  QoQ % -165.28% -153.74% -34.91% 54.64% 0.00% 0.00% -
  Horiz. % -294.19% -110.90% 206.36% 317.02% 205.01% 0.00% 100.00%
Tax Rate - % - % 46.39 % 29.33 % 32.54 % - % 28.92 % -
  QoQ % 0.00% 0.00% 58.17% -9.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.41% 101.42% 112.52% 0.00% 100.00%
Total Cost 83,625 43,211 263,989 248,050 201,938 - 144,544 -39.69%
  QoQ % 93.53% -83.63% 6.43% 22.83% 0.00% 0.00% -
  Horiz. % 57.85% 29.89% 182.64% 171.61% 139.71% 0.00% 100.00%
Net Worth 114,061 118,431 75,190 76,777 72,211 - 70,003 57.01%
  QoQ % -3.69% 57.51% -2.07% 6.32% 0.00% 0.00% -
  Horiz. % 162.94% 169.18% 107.41% 109.68% 103.15% 0.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
Net Worth 114,061 118,431 75,190 76,777 72,211 - 70,003 57.01%
  QoQ % -3.69% 57.51% -2.07% 6.32% 0.00% 0.00% -
  Horiz. % 162.94% 169.18% 107.41% 109.68% 103.15% 0.00% 100.00%
NOSH 247,960 246,732 192,796 202,047 185,158 184,219 184,219 31.60%
  QoQ % 0.50% 27.98% -4.58% 9.12% 0.51% 0.00% -
  Horiz. % 134.60% 133.93% 104.66% 109.68% 100.51% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
NP Margin -4.57 % -3.48 % 1.03 % 1.62 % 1.36 % - % 0.93 % -
  QoQ % -31.32% -437.86% -36.42% 19.12% 0.00% 0.00% -
  Horiz. % -491.40% -374.19% 110.75% 174.19% 146.24% 0.00% 100.00%
ROE -3.24 % -1.18 % 3.45 % 5.19 % 3.57 % - % 1.80 % -
  QoQ % -174.58% -134.20% -33.53% 45.38% 0.00% 0.00% -
  Horiz. % -180.00% -65.56% 191.67% 288.33% 198.33% 0.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
RPS 32.25 16.92 138.36 124.78 110.56 - 79.20 -56.40%
  QoQ % 90.60% -87.77% 10.88% 12.86% 0.00% 0.00% -
  Horiz. % 40.72% 21.36% 174.70% 157.55% 139.60% 0.00% 100.00%
EPS -1.47 -0.56 1.31 2.04 1.39 - 0.68 -
  QoQ % -162.50% -142.75% -35.78% 46.76% 0.00% 0.00% -
  Horiz. % -216.18% -82.35% 192.65% 300.00% 204.41% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4600 0.4800 0.3900 0.3800 0.3900 - 0.3800 19.31%
  QoQ % -4.17% 23.08% 2.63% -2.56% 0.00% 0.00% -
  Horiz. % 121.05% 126.32% 102.63% 100.00% 102.63% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,296
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
RPS 30.61 15.98 102.09 96.49 78.35 - 55.84 -42.62%
  QoQ % 91.55% -84.35% 5.80% 23.15% 0.00% 0.00% -
  Horiz. % 54.82% 28.62% 182.83% 172.80% 140.31% 0.00% 100.00%
EPS -1.42 -0.53 0.99 1.53 0.99 - 0.48 -
  QoQ % -167.92% -153.54% -35.29% 54.55% 0.00% 0.00% -
  Horiz. % -295.83% -110.42% 206.25% 318.75% 206.25% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 - 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4365 0.4532 0.2878 0.2938 0.2764 - 0.2679 57.00%
  QoQ % -3.68% 57.47% -2.04% 6.30% 0.00% 0.00% -
  Horiz. % 162.93% 169.17% 107.43% 109.67% 103.17% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
Date 28/06/19 29/03/19 31/12/18 30/11/18 30/08/18 29/06/18 31/05/18 -
Price 0.4450 0.4550 0.3400 0.4850 0.3200 0.2950 0.3200 -
P/RPS 1.38 2.69 0.25 0.39 0.29 0.00 0.40 214.03%
  QoQ % -48.70% 976.00% -35.90% 34.48% 0.00% 0.00% -
  Horiz. % 345.00% 672.50% 62.50% 97.50% 72.50% 0.00% 100.00%
P/EPS -29.84 -80.53 25.27 24.59 22.99 0.00 46.90 -
  QoQ % 62.95% -418.68% 2.77% 6.96% 0.00% 0.00% -
  Horiz. % -63.62% -171.71% 53.88% 52.43% 49.02% 0.00% 100.00%
EY -3.35 -1.24 3.96 4.07 4.35 0.00 2.13 -
  QoQ % -170.16% -131.31% -2.70% -6.44% 0.00% 0.00% -
  Horiz. % -157.28% -58.22% 185.92% 191.08% 204.23% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.95 0.87 1.28 0.82 0.00 0.84 14.22%
  QoQ % 2.11% 9.20% -32.03% 56.10% 0.00% 0.00% -
  Horiz. % 115.48% 113.10% 103.57% 152.38% 97.62% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/11/18 31/08/18 30/06/18 31/05/18 CAGR
Date 20/08/19 28/05/19 22/02/19 31/01/19 29/10/18 - 25/07/18 -
Price 0.3700 0.6000 0.4950 0.5000 0.4450 0.0000 0.3250 -
P/RPS 1.15 3.55 0.36 0.40 0.40 0.00 0.41 159.36%
  QoQ % -67.61% 886.11% -10.00% 0.00% 0.00% 0.00% -
  Horiz. % 280.49% 865.85% 87.80% 97.56% 97.56% 0.00% 100.00%
P/EPS -24.81 -106.20 36.79 25.35 31.97 0.00 47.63 -
  QoQ % 76.64% -388.67% 45.13% -20.71% 0.00% 0.00% -
  Horiz. % -52.09% -222.97% 77.24% 53.22% 67.12% 0.00% 100.00%
EY -4.03 -0.94 2.72 3.94 3.13 0.00 2.10 -
  QoQ % -328.72% -134.56% -30.96% 25.88% 0.00% 0.00% -
  Horiz. % -191.90% -44.76% 129.52% 187.62% 149.05% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.25 1.27 1.32 1.14 0.00 0.86 -6.46%
  QoQ % -36.00% -1.57% -3.79% 15.79% 0.00% 0.00% -
  Horiz. % 93.02% 145.35% 147.67% 153.49% 132.56% 0.00% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers