Highlights

[DNONCE] YoY 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 -     90.85%    YoY -     95.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
Revenue 170,535 139,925 106,421 202,843 195,546 99,115  -  31.17%
  YoY % 21.88% 31.48% -47.54% 3.73% 97.29% - -
  Horiz. % 172.06% 141.17% 107.37% 204.65% 197.29% 100.00% -
PBT 1,193 -884 3,219 5,088 2,719 3,046  -  -37.42%
  YoY % 234.95% -127.46% -36.73% 87.13% -10.74% - -
  Horiz. % 39.17% -29.02% 105.68% 167.04% 89.26% 100.00% -
Tax -553 -1,253 -1,198 -1,547 -858 -633  -  -6.53%
  YoY % 55.87% -4.59% 22.56% -80.30% -35.55% - -
  Horiz. % 87.36% 197.95% 189.26% 244.39% 135.55% 100.00% -
NP 640 -2,137 2,021 3,541 1,861 2,413  -  -48.50%
  YoY % 129.95% -205.74% -42.93% 90.27% -22.88% - -
  Horiz. % 26.52% -88.56% 83.75% 146.75% 77.12% 100.00% -
NP to SH 499 -2,329 1,846 3,523 1,801 2,386  -  -54.27%
  YoY % 121.43% -226.16% -47.60% 95.61% -24.52% - -
  Horiz. % 20.91% -97.61% 77.37% 147.65% 75.48% 100.00% -
Tax Rate 46.35 % - % 37.22 % 30.40 % 31.56 % 20.78 %  -  % 49.35%
  YoY % 0.00% 0.00% 22.43% -3.68% 51.88% - -
  Horiz. % 223.05% 0.00% 179.11% 146.29% 151.88% 100.00% -
Total Cost 169,895 142,062 104,400 199,302 193,685 96,702  -  32.55%
  YoY % 19.59% 36.07% -47.62% 2.90% 100.29% - -
  Horiz. % 175.69% 146.91% 107.96% 206.10% 200.29% 100.00% -
Net Worth 119,515 114,441 - 76,777 69,250 74,717  -  26.47%
  YoY % 4.43% 0.00% 0.00% 10.87% -7.32% - -
  Horiz. % 159.96% 153.16% 0.00% 102.76% 92.68% 100.00% -
Dividend
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
Net Worth 119,515 114,441 - 76,777 69,250 74,717  -  26.47%
  YoY % 4.43% 0.00% 0.00% 10.87% -7.32% - -
  Horiz. % 159.96% 153.16% 0.00% 102.76% 92.68% 100.00% -
NOSH 254,289 243,493 185,158 202,047 182,239 182,239  -  18.13%
  YoY % 4.43% 31.51% -8.36% 10.87% 0.00% - -
  Horiz. % 139.54% 133.61% 101.60% 110.87% 100.00% 100.00% -
Ratio Analysis
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
NP Margin 0.38 % -1.53 % 1.90 % 1.75 % 0.95 % 2.43 %  -  % -60.46%
  YoY % 124.84% -180.53% 8.57% 84.21% -60.91% - -
  Horiz. % 15.64% -62.96% 78.19% 72.02% 39.09% 100.00% -
ROE 0.42 % -2.04 % - % 4.59 % 2.60 % 3.19 %  -  % -63.71%
  YoY % 120.59% 0.00% 0.00% 76.54% -18.50% - -
  Horiz. % 13.17% -63.95% 0.00% 143.89% 81.50% 100.00% -
Per Share
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
RPS 67.06 57.47 57.48 100.39 107.30 54.39  -  11.04%
  YoY % 16.69% -0.02% -42.74% -6.44% 97.28% - -
  Horiz. % 123.29% 105.66% 105.68% 184.57% 197.28% 100.00% -
EPS 0.20 -0.96 1.00 1.74 0.99 1.31  -  -60.93%
  YoY % 120.83% -196.00% -42.53% 75.76% -24.43% - -
  Horiz. % 15.27% -73.28% 76.34% 132.82% 75.57% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.4700 0.4700 - 0.3800 0.3800 0.4100  -  7.07%
  YoY % 0.00% 0.00% 0.00% 0.00% -7.32% - -
  Horiz. % 114.63% 114.63% 0.00% 92.68% 92.68% 100.00% -
Adjusted Per Share Value based on latest NOSH - 262,257
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
RPS 65.03 53.35 40.58 77.34 74.56 37.79  -  31.18%
  YoY % 21.89% 31.47% -47.53% 3.73% 97.30% - -
  Horiz. % 172.08% 141.17% 107.38% 204.66% 197.30% 100.00% -
EPS 0.19 -0.89 0.70 1.34 0.69 0.91  -  -54.31%
  YoY % 121.35% -227.14% -47.76% 94.20% -24.18% - -
  Horiz. % 20.88% -97.80% 76.92% 147.25% 75.82% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.4557 0.4364 - 0.2928 0.2641 0.2849  -  26.47%
  YoY % 4.42% 0.00% 0.00% 10.87% -7.30% - -
  Horiz. % 159.95% 153.18% 0.00% 102.77% 92.70% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
Date 31/12/19 30/09/19 28/09/18 30/11/18 30/11/17 29/12/17  -  -
Price 0.3800 0.3700 0.3850 0.4850 0.3300 0.3650  -  -
P/RPS 0.57 0.64 0.67 0.48 0.31 0.67  -  -7.76%
  YoY % -10.94% -4.48% 39.58% 54.84% -53.73% - -
  Horiz. % 85.07% 95.52% 100.00% 71.64% 46.27% 100.00% -
P/EPS 193.65 -38.68 38.62 27.82 33.39 27.88  -  163.55%
  YoY % 600.65% -200.16% 38.82% -16.68% 19.76% - -
  Horiz. % 694.58% -138.74% 138.52% 99.78% 119.76% 100.00% -
EY 0.52 -2.59 2.59 3.60 2.99 3.59  -  -61.94%
  YoY % 120.08% -200.00% -28.06% 20.40% -16.71% - -
  Horiz. % 14.48% -72.14% 72.14% 100.28% 83.29% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.79 0.00 1.28 0.87 0.89  -  -4.60%
  YoY % 2.53% 0.00% 0.00% 47.13% -2.25% - -
  Horiz. % 91.01% 88.76% 0.00% 143.82% 97.75% 100.00% -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/09/18 30/11/18 30/11/17 31/12/17  -  CAGR
Date 18/02/20 20/11/19 - 31/01/19 30/01/18 -  -  -
Price 0.2900 0.3950 0.0000 0.5000 0.3650 0.0000  -  -
P/RPS 0.43 0.69 0.00 0.50 0.34 0.00  -  -
  YoY % -37.68% 0.00% 0.00% 47.06% 0.00% - -
  Horiz. % 126.47% 202.94% 0.00% 147.06% 100.00% - -
P/EPS 147.78 -41.30 0.00 28.68 36.93 0.00  -  -
  YoY % 457.82% 0.00% 0.00% -22.34% 0.00% - -
  Horiz. % 400.16% -111.83% 0.00% 77.66% 100.00% - -
EY 0.68 -2.42 0.00 3.49 2.71 0.00  -  -
  YoY % 128.10% 0.00% 0.00% 28.78% 0.00% - -
  Horiz. % 25.09% -89.30% 0.00% 128.78% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.84 0.00 1.32 0.96 0.00  -  -
  YoY % -26.19% 0.00% 0.00% 37.50% 0.00% - -
  Horiz. % 64.58% 87.50% 0.00% 137.50% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers