Highlights

[DNONCE] QoQ TTM Result on 2018-03-31 [#1]

Stock [DNONCE]: D'NONCE TECHNOLOGY BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -91.13%    YoY -     102.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
Revenue 204,716 96,620 196,573 49,014 197,410 99,115 195,546 6.30%
  QoQ % 111.88% -50.85% 301.05% -75.17% 99.17% -49.31% -
  Horiz. % 104.69% 49.41% 100.53% 25.07% 100.95% 50.69% 100.00%
PBT 4,118 1,232 6,078 222 3,861 3,046 2,719 73.84%
  QoQ % 234.25% -79.73% 2,637.84% -94.25% 26.76% 12.03% -
  Horiz. % 151.45% 45.31% 223.54% 8.16% 142.00% 112.03% 100.00%
Tax -1,340 -408 -1,010 2 -775 -633 -858 81.10%
  QoQ % -228.43% 59.60% -50,600.00% 100.26% -22.43% 26.22% -
  Horiz. % 156.18% 47.55% 117.72% -0.23% 90.33% 73.78% 100.00%
NP 2,778 824 5,068 224 3,086 2,413 1,861 70.52%
  QoQ % 237.14% -83.74% 2,162.50% -92.74% 27.89% 29.66% -
  Horiz. % 149.27% 44.28% 272.33% 12.04% 165.82% 129.66% 100.00%
NP to SH 2,577 795 4,977 269 3,033 2,386 1,801 61.17%
  QoQ % 224.15% -84.03% 1,750.19% -91.13% 27.12% 32.48% -
  Horiz. % 143.09% 44.14% 276.35% 14.94% 168.41% 132.48% 100.00%
Tax Rate 32.54 % 33.12 % 16.62 % -0.90 % 20.07 % 20.78 % 31.56 % 4.16%
  QoQ % -1.75% 99.28% 1,946.67% -104.48% -3.42% -34.16% -
  Horiz. % 103.11% 104.94% 52.66% -2.85% 63.59% 65.84% 100.00%
Total Cost 201,938 95,796 191,505 48,790 194,324 96,702 193,685 5.72%
  QoQ % 110.80% -49.98% 292.51% -74.89% 100.95% -50.07% -
  Horiz. % 104.26% 49.46% 98.87% 25.19% 100.33% 49.93% 100.00%
Net Worth 72,211 - 70,003 - 69,970 74,717 69,250 5.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.35% 7.89% -
  Horiz. % 104.28% 0.00% 101.09% 0.00% 101.04% 107.89% 100.00%
Dividend
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 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
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
Net Worth 72,211 - 70,003 - 69,970 74,717 69,250 5.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.35% 7.89% -
  Horiz. % 104.28% 0.00% 101.09% 0.00% 101.04% 107.89% 100.00%
NOSH 185,158 184,219 184,219 184,132 184,132 182,239 182,239 2.14%
  QoQ % 0.51% 0.00% 0.05% 0.00% 1.04% 0.00% -
  Horiz. % 101.60% 101.09% 101.09% 101.04% 101.04% 100.00% 100.00%
Ratio Analysis
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
NP Margin 1.36 % 0.85 % 2.58 % 0.46 % 1.56 % 2.43 % 0.95 % 61.27%
  QoQ % 60.00% -67.05% 460.87% -70.51% -35.80% 155.79% -
  Horiz. % 143.16% 89.47% 271.58% 48.42% 164.21% 255.79% 100.00%
ROE 3.57 % - % 7.11 % - % 4.33 % 3.19 % 2.60 % 52.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 35.74% 22.69% -
  Horiz. % 137.31% 0.00% 273.46% 0.00% 166.54% 122.69% 100.00%
Per Share
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
RPS 110.56 52.45 106.71 26.62 107.21 54.39 107.30 4.07%
  QoQ % 110.79% -50.85% 300.86% -75.17% 97.11% -49.31% -
  Horiz. % 103.04% 48.88% 99.45% 24.81% 99.92% 50.69% 100.00%
EPS 1.39 0.43 2.70 0.15 1.65 1.31 0.99 57.15%
  QoQ % 223.26% -84.07% 1,700.00% -90.91% 25.95% 32.32% -
  Horiz. % 140.40% 43.43% 272.73% 15.15% 166.67% 132.32% 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 0.3900 - 0.3800 - 0.3800 0.4100 0.3800 3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -7.32% 7.89% -
  Horiz. % 102.63% 0.00% 100.00% 0.00% 100.00% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 262,257
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
RPS 78.06 36.84 74.95 18.69 75.27 37.79 74.56 6.30%
  QoQ % 111.89% -50.85% 301.02% -75.17% 99.18% -49.32% -
  Horiz. % 104.69% 49.41% 100.52% 25.07% 100.95% 50.68% 100.00%
EPS 0.98 0.30 1.90 0.10 1.16 0.91 0.69 59.58%
  QoQ % 226.67% -84.21% 1,800.00% -91.38% 27.47% 31.88% -
  Horiz. % 142.03% 43.48% 275.36% 14.49% 168.12% 131.88% 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 0.2753 - 0.2669 - 0.2668 0.2849 0.2641 5.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.35% 7.88% -
  Horiz. % 104.24% 0.00% 101.06% 0.00% 101.02% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
Date 30/08/18 29/06/18 31/05/18 30/03/18 28/02/18 29/12/17 30/11/17 -
Price 0.3200 0.2950 0.3200 0.3250 0.3150 0.3650 0.3300 -
P/RPS 0.29 0.56 0.30 1.22 0.29 0.67 0.31 -8.50%
  QoQ % -48.21% 86.67% -75.41% 320.69% -56.72% 116.13% -
  Horiz. % 93.55% 180.65% 96.77% 393.55% 93.55% 216.13% 100.00%
P/EPS 22.99 68.36 11.84 222.46 19.12 27.88 33.39 -39.17%
  QoQ % -66.37% 477.36% -94.68% 1,063.49% -31.42% -16.50% -
  Horiz. % 68.85% 204.73% 35.46% 666.25% 57.26% 83.50% 100.00%
EY 4.35 1.46 8.44 0.45 5.23 3.59 2.99 64.78%
  QoQ % 197.95% -82.70% 1,775.56% -91.40% 45.68% 20.07% -
  Horiz. % 145.48% 48.83% 282.27% 15.05% 174.92% 120.07% 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 0.82 0.00 0.84 0.00 0.83 0.89 0.87 -7.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.74% 2.30% -
  Horiz. % 94.25% 0.00% 96.55% 0.00% 95.40% 102.30% 100.00%
Price Multiplier on Announcement Date
31/08/18 30/06/18 31/05/18 31/03/18 28/02/18 31/12/17 30/11/17 CAGR
Date 29/10/18 - 25/07/18 - 19/04/18 - 30/01/18 -
Price 0.4450 0.0000 0.3250 0.0000 0.3150 0.0000 0.3650 -
P/RPS 0.40 0.00 0.30 0.00 0.29 0.00 0.34 24.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.65% 0.00% 88.24% 0.00% 85.29% 0.00% 100.00%
P/EPS 31.97 0.00 12.03 0.00 19.12 0.00 36.93 -17.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.57% 0.00% 32.58% 0.00% 51.77% 0.00% 100.00%
EY 3.13 0.00 8.31 0.00 5.23 0.00 2.71 21.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.50% 0.00% 306.64% 0.00% 192.99% 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 1.14 0.00 0.86 0.00 0.83 0.00 0.96 25.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.75% 0.00% 89.58% 0.00% 86.46% 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.
 


 

387  354  510  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers