Highlights

[DNONCE] QoQ TTM 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 -     36.71%    YoY -     95.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 202,843 204,716 196,573 197,410 195,546 192,244 184,820 6.39%
  QoQ % -0.91% 4.14% -0.42% 0.95% 1.72% 4.02% -
  Horiz. % 109.75% 110.77% 106.36% 106.81% 105.80% 104.02% 100.00%
PBT 5,088 4,118 6,078 3,861 2,719 3,586 -7,133 -
  QoQ % 23.56% -32.25% 57.42% 42.00% -24.18% 150.27% -
  Horiz. % -71.33% -57.73% -85.21% -54.13% -38.12% -50.27% 100.00%
Tax -1,547 -1,340 -1,010 -775 -858 -1,185 -161 351.35%
  QoQ % -15.45% -32.67% -30.32% 9.67% 27.59% -636.02% -
  Horiz. % 960.87% 832.30% 627.33% 481.37% 532.92% 736.02% 100.00%
NP 3,541 2,778 5,068 3,086 1,861 2,401 -7,294 -
  QoQ % 27.47% -45.19% 64.23% 65.82% -22.49% 132.92% -
  Horiz. % -48.55% -38.09% -69.48% -42.31% -25.51% -32.92% 100.00%
NP to SH 3,523 2,577 4,977 3,033 1,801 2,221 -7,133 -
  QoQ % 36.71% -48.22% 64.09% 68.41% -18.91% 131.14% -
  Horiz. % -49.39% -36.13% -69.77% -42.52% -25.25% -31.14% 100.00%
Tax Rate 30.40 % 32.54 % 16.62 % 20.07 % 31.56 % 33.05 % - % -
  QoQ % -6.58% 95.79% -17.19% -36.41% -4.51% 0.00% -
  Horiz. % 91.98% 98.46% 50.29% 60.73% 95.49% 100.00% -
Total Cost 199,302 201,938 191,505 194,324 193,685 189,843 192,114 2.48%
  QoQ % -1.31% 5.45% -1.45% 0.33% 2.02% -1.18% -
  Horiz. % 103.74% 105.11% 99.68% 101.15% 100.82% 98.82% 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 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
30/11/18 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 1.75 % 1.36 % 2.58 % 1.56 % 0.95 % 1.25 % -3.95 % -
  QoQ % 28.68% -47.29% 65.38% 64.21% -24.00% 131.65% -
  Horiz. % -44.30% -34.43% -65.32% -39.49% -24.05% -31.65% 100.00%
ROE 4.59 % 3.57 % 7.11 % 4.33 % 2.60 % 3.24 % -11.04 % -
  QoQ % 28.57% -49.79% 64.20% 66.54% -19.75% 129.35% -
  Horiz. % -41.58% -32.34% -64.40% -39.22% -23.55% -29.35% 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 100.39 110.56 106.71 107.21 107.30 106.46 102.97 -1.68%
  QoQ % -9.20% 3.61% -0.47% -0.08% 0.79% 3.39% -
  Horiz. % 97.49% 107.37% 103.63% 104.12% 104.21% 103.39% 100.00%
EPS 1.74 1.39 2.70 1.65 0.99 1.23 -3.97 -
  QoQ % 25.18% -48.52% 63.64% 66.67% -19.51% 130.98% -
  Horiz. % -43.83% -35.01% -68.01% -41.56% -24.94% -30.98% 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 83.35 84.12 80.78 81.12 80.36 79.00 75.95 6.39%
  QoQ % -0.92% 4.13% -0.42% 0.95% 1.72% 4.02% -
  Horiz. % 109.74% 110.76% 106.36% 106.81% 105.81% 104.02% 100.00%
EPS 1.45 1.06 2.05 1.25 0.74 0.91 -2.93 -
  QoQ % 36.79% -48.29% 64.00% 68.92% -18.68% 131.06% -
  Horiz. % -49.49% -36.18% -69.97% -42.66% -25.26% -31.06% 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 0.48 0.29 0.30 0.29 0.31 0.29 0.27 46.70%
  QoQ % 65.52% -3.33% 3.45% -6.45% 6.90% 7.41% -
  Horiz. % 177.78% 107.41% 111.11% 107.41% 114.81% 107.41% 100.00%
P/EPS 27.82 22.99 11.84 19.12 33.39 24.80 -7.05 -
  QoQ % 21.01% 94.17% -38.08% -42.74% 34.64% 451.77% -
  Horiz. % -394.61% -326.10% -167.94% -271.21% -473.62% -351.77% 100.00%
EY 3.60 4.35 8.44 5.23 2.99 4.03 -14.19 -
  QoQ % -17.24% -48.46% 61.38% 74.92% -25.81% 128.40% -
  Horiz. % -25.37% -30.66% -59.48% -36.86% -21.07% -28.40% 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 0.50 0.40 0.30 0.29 0.34 0.37 0.28 47.14%
  QoQ % 25.00% 33.33% 3.45% -14.71% -8.11% 32.14% -
  Horiz. % 178.57% 142.86% 107.14% 103.57% 121.43% 132.14% 100.00%
P/EPS 28.68 31.97 12.03 19.12 36.93 31.71 -7.30 -
  QoQ % -10.29% 165.75% -37.08% -48.23% 16.46% 534.38% -
  Horiz. % -392.88% -437.95% -164.79% -261.92% -505.89% -434.38% 100.00%
EY 3.49 3.13 8.31 5.23 2.71 3.15 -13.70 -
  QoQ % 11.50% -62.33% 58.89% 92.99% -13.97% 122.99% -
  Horiz. % -25.47% -22.85% -60.66% -38.18% -19.78% -22.99% 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