Highlights

[DNONCE] QoQ TTM Result on 2017-02-28 [#2]

Stock [DNONCE]: D'NONCE TECHNOLOGY BHD
Announcement Date 26-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 28-Feb-2017  [#2]
Profit Trend QoQ -     12.70%    YoY -     -106.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 195,546 192,244 184,820 180,651 176,811 174,142 176,078 7.23%
  QoQ % 1.72% 4.02% 2.31% 2.17% 1.53% -1.10% -
  Horiz. % 111.06% 109.18% 104.96% 102.60% 100.42% 98.90% 100.00%
PBT 2,719 3,586 -7,133 -8,151 -8,751 -11,815 -4,839 -
  QoQ % -24.18% 150.27% 12.49% 6.86% 25.93% -144.16% -
  Horiz. % -56.19% -74.11% 147.41% 168.44% 180.84% 244.16% 100.00%
Tax -858 -1,185 -161 -265 -581 -507 -1,565 -32.99%
  QoQ % 27.59% -636.02% 39.25% 54.39% -14.60% 67.60% -
  Horiz. % 54.82% 75.72% 10.29% 16.93% 37.12% 32.40% 100.00%
NP 1,861 2,401 -7,294 -8,416 -9,332 -12,322 -6,404 -
  QoQ % -22.49% 132.92% 13.33% 9.82% 24.27% -92.41% -
  Horiz. % -29.06% -37.49% 113.90% 131.42% 145.72% 192.41% 100.00%
NP to SH 1,801 2,221 -7,133 -8,092 -9,269 -12,291 -6,926 -
  QoQ % -18.91% 131.14% 11.85% 12.70% 24.59% -77.46% -
  Horiz. % -26.00% -32.07% 102.99% 116.84% 133.83% 177.46% 100.00%
Tax Rate 31.56 % 33.05 % - % - % - % - % - % -
  QoQ % -4.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.49% 100.00% - - - - -
Total Cost 193,685 189,843 192,114 189,067 186,143 186,464 182,482 4.05%
  QoQ % 2.02% -1.18% 1.61% 1.57% -0.17% 2.18% -
  Horiz. % 106.14% 104.03% 105.28% 103.61% 102.01% 102.18% 100.00%
Net Worth 69,250 68,621 64,617 67,228 66,599 65,007 66,783 2.45%
  QoQ % 0.92% 6.20% -3.88% 0.94% 2.45% -2.66% -
  Horiz. % 103.69% 102.75% 96.76% 100.67% 99.73% 97.34% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 69,250 68,621 64,617 67,228 66,599 65,007 66,783 2.45%
  QoQ % 0.92% 6.20% -3.88% 0.94% 2.45% -2.66% -
  Horiz. % 103.69% 102.75% 96.76% 100.67% 99.73% 97.34% 100.00%
NOSH 182,239 180,582 179,493 181,698 179,999 180,576 180,495 0.64%
  QoQ % 0.92% 0.61% -1.21% 0.94% -0.32% 0.04% -
  Horiz. % 100.97% 100.05% 99.44% 100.67% 99.73% 100.04% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 0.95 % 1.25 % -3.95 % -4.66 % -5.28 % -7.08 % -3.64 % -
  QoQ % -24.00% 131.65% 15.24% 11.74% 25.42% -94.51% -
  Horiz. % -26.10% -34.34% 108.52% 128.02% 145.05% 194.51% 100.00%
ROE 2.60 % 3.24 % -11.04 % -12.04 % -13.92 % -18.91 % -10.37 % -
  QoQ % -19.75% 129.35% 8.31% 13.51% 26.39% -82.35% -
  Horiz. % -25.07% -31.24% 106.46% 116.10% 134.23% 182.35% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 107.30 106.46 102.97 99.42 98.23 96.44 97.55 6.55%
  QoQ % 0.79% 3.39% 3.57% 1.21% 1.86% -1.14% -
  Horiz. % 109.99% 109.13% 105.56% 101.92% 100.70% 98.86% 100.00%
EPS 0.99 1.23 -3.97 -4.45 -5.15 -6.81 -3.84 -
  QoQ % -19.51% 130.98% 10.79% 13.59% 24.38% -77.34% -
  Horiz. % -25.78% -32.03% 103.39% 115.89% 134.11% 177.34% 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 0.3800 0.3600 0.3700 0.3700 0.3600 0.3700 1.79%
  QoQ % 0.00% 5.56% -2.70% 0.00% 2.78% -2.70% -
  Horiz. % 102.70% 102.70% 97.30% 100.00% 100.00% 97.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 262,257
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 74.56 73.30 70.47 68.88 67.42 66.40 67.14 7.23%
  QoQ % 1.72% 4.02% 2.31% 2.17% 1.54% -1.10% -
  Horiz. % 111.05% 109.17% 104.96% 102.59% 100.42% 98.90% 100.00%
EPS 0.69 0.85 -2.72 -3.09 -3.53 -4.69 -2.64 -
  QoQ % -18.82% 131.25% 11.97% 12.46% 24.73% -77.65% -
  Horiz. % -26.14% -32.20% 103.03% 117.05% 133.71% 177.65% 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 0.2641 0.2617 0.2464 0.2563 0.2539 0.2479 0.2546 2.47%
  QoQ % 0.92% 6.21% -3.86% 0.95% 2.42% -2.63% -
  Horiz. % 103.73% 102.79% 96.78% 100.67% 99.73% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.3300 0.3050 0.2800 0.2450 0.2750 0.2900 0.2500 -
P/RPS 0.31 0.29 0.27 0.25 0.28 0.30 0.26 12.43%
  QoQ % 6.90% 7.41% 8.00% -10.71% -6.67% 15.38% -
  Horiz. % 119.23% 111.54% 103.85% 96.15% 107.69% 115.38% 100.00%
P/EPS 33.39 24.80 -7.05 -5.50 -5.34 -4.26 -6.52 -
  QoQ % 34.64% 451.77% -28.18% -3.00% -25.35% 34.66% -
  Horiz. % -512.12% -380.37% 108.13% 84.36% 81.90% 65.34% 100.00%
EY 2.99 4.03 -14.19 -18.18 -18.73 -23.47 -15.35 -
  QoQ % -25.81% 128.40% 21.95% 2.94% 20.20% -52.90% -
  Horiz. % -19.48% -26.25% 92.44% 118.44% 122.02% 152.90% 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 0.87 0.80 0.78 0.66 0.74 0.81 0.68 17.84%
  QoQ % 8.75% 2.56% 18.18% -10.81% -8.64% 19.12% -
  Horiz. % 127.94% 117.65% 114.71% 97.06% 108.82% 119.12% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/01/18 26/10/17 26/07/17 26/04/17 25/01/17 26/10/16 29/07/16 -
Price 0.3650 0.3900 0.2900 0.2900 0.2250 0.2750 0.2200 -
P/RPS 0.34 0.37 0.28 0.29 0.23 0.29 0.23 29.74%
  QoQ % -8.11% 32.14% -3.45% 26.09% -20.69% 26.09% -
  Horiz. % 147.83% 160.87% 121.74% 126.09% 100.00% 126.09% 100.00%
P/EPS 36.93 31.71 -7.30 -6.51 -4.37 -4.04 -5.73 -
  QoQ % 16.46% 534.38% -12.14% -48.97% -8.17% 29.49% -
  Horiz. % -644.50% -553.40% 127.40% 113.61% 76.27% 70.51% 100.00%
EY 2.71 3.15 -13.70 -15.36 -22.89 -24.75 -17.44 -
  QoQ % -13.97% 122.99% 10.81% 32.90% 7.52% -41.92% -
  Horiz. % -15.54% -18.06% 78.56% 88.07% 131.25% 141.92% 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 0.96 1.03 0.81 0.78 0.61 0.76 0.59 38.30%
  QoQ % -6.80% 27.16% 3.85% 27.87% -19.74% 28.81% -
  Horiz. % 162.71% 174.58% 137.29% 132.20% 103.39% 128.81% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers