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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 252,124 204,716 145,901 98,295 49,281 192,244 141,572 46.87%
  QoQ % 23.16% 40.31% 48.43% 99.46% -74.37% 35.79% -
  Horiz. % 178.09% 144.60% 103.06% 69.43% 34.81% 135.79% 100.00%
PBT 5,765 4,118 1,909 896 677 3,584 -584 -
  QoQ % 40.00% 115.72% 113.06% 32.35% -81.11% 713.70% -
  Horiz. % -987.16% -705.14% -326.88% -153.42% -115.92% -613.70% 100.00%
Tax -1,691 -1,340 -552 -142 -144 -1,185 -727 75.46%
  QoQ % -26.19% -142.75% -288.73% 1.39% 87.85% -63.00% -
  Horiz. % 232.60% 184.32% 75.93% 19.53% 19.81% 163.00% 100.00%
NP 4,074 2,778 1,357 754 533 2,399 -1,311 -
  QoQ % 46.65% 104.72% 79.97% 41.46% -77.78% 282.99% -
  Horiz. % -310.76% -211.90% -103.51% -57.51% -40.66% -182.99% 100.00%
NP to SH 3,985 2,577 1,257 728 462 2,219 -1,500 -
  QoQ % 54.64% 105.01% 72.66% 57.58% -79.18% 247.93% -
  Horiz. % -265.67% -171.80% -83.80% -48.53% -30.80% -147.93% 100.00%
Tax Rate 29.33 % 32.54 % 28.92 % 15.85 % 21.27 % 33.06 % - % -
  QoQ % -9.86% 12.52% 82.46% -25.48% -35.66% 0.00% -
  Horiz. % 88.72% 98.43% 87.48% 47.94% 64.34% 100.00% -
Total Cost 248,050 201,938 144,544 97,541 48,748 189,845 142,883 44.40%
  QoQ % 22.83% 39.71% 48.19% 100.09% -74.32% 32.87% -
  Horiz. % 173.60% 141.33% 101.16% 68.27% 34.12% 132.87% 100.00%
Net Worth 76,777 72,211 70,003 69,970 69,250 68,554 65,060 11.66%
  QoQ % 6.32% 3.15% 0.05% 1.04% 1.02% 5.37% -
  Horiz. % 118.01% 110.99% 107.60% 107.55% 106.44% 105.37% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 76,777 72,211 70,003 69,970 69,250 68,554 65,060 11.66%
  QoQ % 6.32% 3.15% 0.05% 1.04% 1.02% 5.37% -
  Horiz. % 118.01% 110.99% 107.60% 107.55% 106.44% 105.37% 100.00%
NOSH 202,047 185,158 184,219 184,132 182,239 180,406 180,722 7.71%
  QoQ % 9.12% 0.51% 0.05% 1.04% 1.02% -0.18% -
  Horiz. % 111.80% 102.45% 101.93% 101.89% 100.84% 99.82% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 1.62 % 1.36 % 0.93 % 0.77 % 1.08 % 1.25 % -0.93 % -
  QoQ % 19.12% 46.24% 20.78% -28.70% -13.60% 234.41% -
  Horiz. % -174.19% -146.24% -100.00% -82.80% -116.13% -134.41% 100.00%
ROE 5.19 % 3.57 % 1.80 % 1.04 % 0.67 % 3.24 % -2.31 % -
  QoQ % 45.38% 98.33% 73.08% 55.22% -79.32% 240.26% -
  Horiz. % -224.68% -154.55% -77.92% -45.02% -29.00% -140.26% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 124.78 110.56 79.20 53.38 27.04 106.56 78.34 36.35%
  QoQ % 12.86% 39.60% 48.37% 97.41% -74.62% 36.02% -
  Horiz. % 159.28% 141.13% 101.10% 68.14% 34.52% 136.02% 100.00%
EPS 2.04 1.39 0.68 0.40 0.25 1.23 -0.83 -
  QoQ % 46.76% 104.41% 70.00% 60.00% -79.67% 248.19% -
  Horiz. % -245.78% -167.47% -81.93% -48.19% -30.12% -148.19% 100.00%
DPS 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. % - - - - - - -
NAPS 0.3800 0.3900 0.3800 0.3800 0.3800 0.3800 0.3600 3.67%
  QoQ % -2.56% 2.63% 0.00% 0.00% 0.00% 5.56% -
  Horiz. % 105.56% 108.33% 105.56% 105.56% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 243,349
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 103.61 84.12 59.96 40.39 20.25 79.00 58.18 46.87%
  QoQ % 23.17% 40.29% 48.45% 99.46% -74.37% 35.79% -
  Horiz. % 178.09% 144.59% 103.06% 69.42% 34.81% 135.79% 100.00%
EPS 1.64 1.06 0.52 0.30 0.19 0.91 -0.62 -
  QoQ % 54.72% 103.85% 73.33% 57.89% -79.12% 246.77% -
  Horiz. % -264.52% -170.97% -83.87% -48.39% -30.65% -146.77% 100.00%
DPS 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. % - - - - - - -
NAPS 0.3155 0.2967 0.2877 0.2875 0.2846 0.2817 0.2674 11.65%
  QoQ % 6.34% 3.13% 0.07% 1.02% 1.03% 5.35% -
  Horiz. % 117.99% 110.96% 107.59% 107.52% 106.43% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.4850 0.3200 0.3200 0.3150 0.3300 0.3050 0.2800 -
P/RPS 0.39 0.29 0.40 0.59 1.22 0.29 0.36 5.48%
  QoQ % 34.48% -27.50% -32.20% -51.64% 320.69% -19.44% -
  Horiz. % 108.33% 80.56% 111.11% 163.89% 338.89% 80.56% 100.00%
P/EPS 24.59 22.99 46.90 79.67 130.17 24.80 -33.73 -
  QoQ % 6.96% -50.98% -41.13% -38.80% 424.88% 173.53% -
  Horiz. % -72.90% -68.16% -139.05% -236.20% -385.92% -73.53% 100.00%
EY 4.07 4.35 2.13 1.26 0.77 4.03 -2.96 -
  QoQ % -6.44% 104.23% 69.05% 63.64% -80.89% 236.15% -
  Horiz. % -137.50% -146.96% -71.96% -42.57% -26.01% -136.15% 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 1.28 0.82 0.84 0.83 0.87 0.80 0.78 39.08%
  QoQ % 56.10% -2.38% 1.20% -4.60% 8.75% 2.56% -
  Horiz. % 164.10% 105.13% 107.69% 106.41% 111.54% 102.56% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 31/01/19 29/10/18 25/07/18 19/04/18 30/01/18 26/10/17 26/07/17 -
Price 0.5000 0.4450 0.3250 0.3150 0.3650 0.3900 0.2900 -
P/RPS 0.40 0.40 0.41 0.59 1.35 0.37 0.37 5.33%
  QoQ % 0.00% -2.44% -30.51% -56.30% 264.86% 0.00% -
  Horiz. % 108.11% 108.11% 110.81% 159.46% 364.86% 100.00% 100.00%
P/EPS 25.35 31.97 47.63 79.67 143.98 31.71 -34.94 -
  QoQ % -20.71% -32.88% -40.22% -44.67% 354.05% 190.76% -
  Horiz. % -72.55% -91.50% -136.32% -228.02% -412.08% -90.76% 100.00%
EY 3.94 3.13 2.10 1.26 0.69 3.15 -2.86 -
  QoQ % 25.88% 49.05% 66.67% 82.61% -78.10% 210.14% -
  Horiz. % -137.76% -109.44% -73.43% -44.06% -24.13% -110.14% 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 1.32 1.14 0.86 0.83 0.96 1.03 0.81 38.44%
  QoQ % 15.79% 32.56% 3.61% -13.54% -6.80% 27.16% -
  Horiz. % 162.96% 140.74% 106.17% 102.47% 118.52% 127.16% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers