Highlights

[DNONCE] QoQ 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 -     6.67%    YoY -     204.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 47,408 58,815 47,606 49,014 49,281 50,672 48,443 -1.43%
  QoQ % -19.39% 23.55% -2.87% -0.54% -2.75% 4.60% -
  Horiz. % 97.86% 121.41% 98.27% 101.18% 101.73% 104.60% 100.00%
PBT 1,647 2,209 1,010 222 677 4,169 -1,207 -
  QoQ % -25.44% 118.71% 354.95% -67.21% -83.76% 445.40% -
  Horiz. % -136.45% -183.02% -83.68% -18.39% -56.09% -345.40% 100.00%
Tax -351 -788 -410 2 -144 -458 -175 58.98%
  QoQ % 55.46% -92.20% -20,600.00% 101.39% 68.56% -161.71% -
  Horiz. % 200.57% 450.29% 234.29% -1.14% 82.29% 261.71% 100.00%
NP 1,296 1,421 600 224 533 3,711 -1,382 -
  QoQ % -8.80% 136.83% 167.86% -57.97% -85.64% 368.52% -
  Horiz. % -93.78% -102.82% -43.42% -16.21% -38.57% -268.52% 100.00%
NP to SH 1,408 1,320 526 269 462 3,720 -1,418 -
  QoQ % 6.67% 150.95% 95.54% -41.77% -87.58% 362.34% -
  Horiz. % -99.29% -93.09% -37.09% -18.97% -32.58% -262.34% 100.00%
Tax Rate 21.31 % 35.67 % 40.59 % -0.90 % 21.27 % 10.99 % - % -
  QoQ % -40.26% -12.12% 4,610.00% -104.23% 93.54% 0.00% -
  Horiz. % 193.90% 324.57% 369.34% -8.19% 193.54% 100.00% -
Total Cost 46,112 57,394 47,006 48,790 48,748 46,961 49,825 -5.03%
  QoQ % -19.66% 22.10% -3.66% 0.09% 3.81% -5.75% -
  Horiz. % 92.55% 115.19% 94.34% 97.92% 97.84% 94.25% 100.00%
Net Worth 76,777 72,211 70,003 69,970 69,250 68,621 64,617 12.17%
  QoQ % 6.32% 3.15% 0.05% 1.04% 0.92% 6.20% -
  Horiz. % 118.82% 111.75% 108.33% 108.28% 107.17% 106.20% 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 68,621 64,617 12.17%
  QoQ % 6.32% 3.15% 0.05% 1.04% 0.92% 6.20% -
  Horiz. % 118.82% 111.75% 108.33% 108.28% 107.17% 106.20% 100.00%
NOSH 202,047 185,158 184,219 184,132 182,239 180,582 179,493 8.20%
  QoQ % 9.12% 0.51% 0.05% 1.04% 0.92% 0.61% -
  Horiz. % 112.56% 103.16% 102.63% 102.58% 101.53% 100.61% 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 2.73 % 2.42 % 1.26 % 0.46 % 1.08 % 7.32 % -2.85 % -
  QoQ % 12.81% 92.06% 173.91% -57.41% -85.25% 356.84% -
  Horiz. % -95.79% -84.91% -44.21% -16.14% -37.89% -256.84% 100.00%
ROE 1.83 % 1.83 % 0.75 % 0.38 % 0.67 % 5.42 % -2.19 % -
  QoQ % 0.00% 144.00% 97.37% -43.28% -87.64% 347.49% -
  Horiz. % -83.56% -83.56% -34.25% -17.35% -30.59% -247.49% 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 23.46 31.76 25.84 26.62 27.04 28.06 26.99 -8.91%
  QoQ % -26.13% 22.91% -2.93% -1.55% -3.64% 3.96% -
  Horiz. % 86.92% 117.67% 95.74% 98.63% 100.19% 103.96% 100.00%
EPS 0.70 0.71 0.29 0.15 0.25 2.06 -0.79 -
  QoQ % -1.41% 144.83% 93.33% -40.00% -87.86% 360.76% -
  Horiz. % -88.61% -89.87% -36.71% -18.99% -31.65% -260.76% 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 19.48 24.17 19.56 20.14 20.25 20.82 19.91 -1.44%
  QoQ % -19.40% 23.57% -2.88% -0.54% -2.74% 4.57% -
  Horiz. % 97.84% 121.40% 98.24% 101.16% 101.71% 104.57% 100.00%
EPS 0.58 0.54 0.22 0.11 0.19 1.53 -0.58 -
  QoQ % 7.41% 145.45% 100.00% -42.11% -87.58% 363.79% -
  Horiz. % -100.00% -93.10% -37.93% -18.97% -32.76% -263.79% 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 0.2820 0.2655 12.18%
  QoQ % 6.34% 3.13% 0.07% 1.02% 0.92% 6.21% -
  Horiz. % 118.83% 111.75% 108.36% 108.29% 107.19% 106.21% 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 2.07 1.01 1.24 1.18 1.22 1.09 1.04 58.16%
  QoQ % 104.95% -18.55% 5.08% -3.28% 11.93% 4.81% -
  Horiz. % 199.04% 97.12% 119.23% 113.46% 117.31% 104.81% 100.00%
P/EPS 69.60 44.89 112.07 215.62 130.17 14.81 -35.44 -
  QoQ % 55.05% -59.94% -48.02% 65.64% 778.93% 141.79% -
  Horiz. % -196.39% -126.66% -316.22% -608.41% -367.30% -41.79% 100.00%
EY 1.44 2.23 0.89 0.46 0.77 6.75 -2.82 -
  QoQ % -35.43% 150.56% 93.48% -40.26% -88.59% 339.36% -
  Horiz. % -51.06% -79.08% -31.56% -16.31% -27.30% -239.36% 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 2.13 1.40 1.26 1.18 1.35 1.39 1.07 58.18%
  QoQ % 52.14% 11.11% 6.78% -12.59% -2.88% 29.91% -
  Horiz. % 199.07% 130.84% 117.76% 110.28% 126.17% 129.91% 100.00%
P/EPS 71.75 62.42 113.82 215.62 143.98 18.93 -36.71 -
  QoQ % 14.95% -45.16% -47.21% 49.76% 660.59% 151.57% -
  Horiz. % -195.45% -170.04% -310.05% -587.36% -392.21% -51.57% 100.00%
EY 1.39 1.60 0.88 0.46 0.69 5.28 -2.72 -
  QoQ % -13.13% 81.82% 91.30% -33.33% -86.93% 294.12% -
  Horiz. % -51.10% -58.82% -32.35% -16.91% -25.37% -194.12% 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