Highlights

[DNONCE] YoY TTM Result on 2014-05-31 [#3]

Stock [DNONCE]: D'NONCE TECHNOLOGY BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-May-2014  [#3]
Profit Trend QoQ -     47.94%    YoY -     -1,322.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 184,820 176,078 239,129 168,104 181,602 164,487 174,079 1.00%
  YoY % 4.96% -26.37% 42.25% -7.43% 10.41% -5.51% -
  Horiz. % 106.17% 101.15% 137.37% 96.57% 104.32% 94.49% 100.00%
PBT -7,133 -4,839 7,525 -7,447 1,622 2,475 6,279 -
  YoY % -47.41% -164.31% 201.05% -559.12% -34.46% -60.58% -
  Horiz. % -113.60% -77.07% 119.84% -118.60% 25.83% 39.42% 100.00%
Tax -161 -1,565 -1,078 -417 -660 -332 -1,217 -28.60%
  YoY % 89.71% -45.18% -158.51% 36.82% -98.80% 72.72% -
  Horiz. % 13.23% 128.59% 88.58% 34.26% 54.23% 27.28% 100.00%
NP -7,294 -6,404 6,447 -7,864 962 2,143 5,062 -
  YoY % -13.90% -199.33% 181.98% -917.46% -55.11% -57.66% -
  Horiz. % -144.09% -126.51% 127.36% -155.35% 19.00% 42.34% 100.00%
NP to SH -7,133 -6,926 6,244 -8,070 660 1,301 4,211 -
  YoY % -2.99% -210.92% 177.37% -1,322.73% -49.27% -69.10% -
  Horiz. % -169.39% -164.47% 148.28% -191.64% 15.67% 30.90% 100.00%
Tax Rate - % - % 14.33 % - % 40.69 % 13.41 % 19.38 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 203.43% -30.80% -
  Horiz. % 0.00% 0.00% 73.94% 0.00% 209.96% 69.20% 100.00%
Total Cost 192,114 182,482 232,682 175,968 180,640 162,344 169,017 2.16%
  YoY % 5.28% -21.57% 32.23% -2.59% 11.27% -3.95% -
  Horiz. % 113.67% 107.97% 137.67% 104.11% 106.88% 96.05% 100.00%
Net Worth 64,617 66,783 44,736 41,025 50,074 48,260 47,340 5.32%
  YoY % -3.24% 49.28% 9.05% -18.07% 3.76% 1.94% -
  Horiz. % 136.50% 141.07% 94.50% 86.66% 105.77% 101.94% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 64,617 66,783 44,736 41,025 50,074 48,260 47,340 5.32%
  YoY % -3.24% 49.28% 9.05% -18.07% 3.76% 1.94% -
  Horiz. % 136.50% 141.07% 94.50% 86.66% 105.77% 101.94% 100.00%
NOSH 179,493 180,495 44,736 45,082 45,111 45,103 45,086 25.87%
  YoY % -0.56% 303.46% -0.77% -0.06% 0.02% 0.04% -
  Horiz. % 398.11% 400.33% 99.23% 99.99% 100.06% 100.04% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin -3.95 % -3.64 % 2.70 % -4.68 % 0.53 % 1.30 % 2.91 % -
  YoY % -8.52% -234.81% 157.69% -983.02% -59.23% -55.33% -
  Horiz. % -135.74% -125.09% 92.78% -160.82% 18.21% 44.67% 100.00%
ROE -11.04 % -10.37 % 13.96 % -19.67 % 1.32 % 2.70 % 8.90 % -
  YoY % -6.46% -174.28% 170.97% -1,590.15% -51.11% -69.66% -
  Horiz. % -124.04% -116.52% 156.85% -221.01% 14.83% 30.34% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 102.97 97.55 534.52 372.88 402.56 364.69 386.10 -19.75%
  YoY % 5.56% -81.75% 43.35% -7.37% 10.38% -5.55% -
  Horiz. % 26.67% 25.27% 138.44% 96.58% 104.26% 94.45% 100.00%
EPS -3.97 -3.84 13.96 -17.90 1.46 2.88 9.34 -
  YoY % -3.39% -127.51% 177.99% -1,326.03% -49.31% -69.16% -
  Horiz. % -42.51% -41.11% 149.46% -191.65% 15.63% 30.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.3700 1.0000 0.9100 1.1100 1.0700 1.0500 -16.33%
  YoY % -2.70% -63.00% 9.89% -18.02% 3.74% 1.90% -
  Horiz. % 34.29% 35.24% 95.24% 86.67% 105.71% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 262,257
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 70.47 67.14 91.18 64.10 69.25 62.72 66.38 1.00%
  YoY % 4.96% -26.37% 42.25% -7.44% 10.41% -5.51% -
  Horiz. % 106.16% 101.14% 137.36% 96.57% 104.32% 94.49% 100.00%
EPS -2.72 -2.64 2.38 -3.08 0.25 0.50 1.61 -
  YoY % -3.03% -210.92% 177.27% -1,332.00% -50.00% -68.94% -
  Horiz. % -168.94% -163.98% 147.83% -191.30% 15.53% 31.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2464 0.2546 0.1706 0.1564 0.1909 0.1840 0.1805 5.32%
  YoY % -3.22% 49.24% 9.08% -18.07% 3.75% 1.94% -
  Horiz. % 136.51% 141.05% 94.52% 86.65% 105.76% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.2800 0.2500 0.4400 0.3300 0.3500 0.3700 0.4300 -
P/RPS 0.27 0.26 0.08 0.09 0.09 0.10 0.11 16.13%
  YoY % 3.85% 225.00% -11.11% 0.00% -10.00% -9.09% -
  Horiz. % 245.45% 236.36% 72.73% 81.82% 81.82% 90.91% 100.00%
P/EPS -7.05 -6.52 3.15 -1.84 23.92 12.83 4.60 -
  YoY % -8.13% -306.98% 271.20% -107.69% 86.44% 178.91% -
  Horiz. % -153.26% -141.74% 68.48% -40.00% 520.00% 278.91% 100.00%
EY -14.19 -15.35 31.72 -54.24 4.18 7.80 21.72 -
  YoY % 7.56% -148.39% 158.48% -1,397.61% -46.41% -64.09% -
  Horiz. % -65.33% -70.67% 146.04% -249.72% 19.24% 35.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.68 0.44 0.36 0.32 0.35 0.41 11.30%
  YoY % 14.71% 54.55% 22.22% 12.50% -8.57% -14.63% -
  Horiz. % 190.24% 165.85% 107.32% 87.80% 78.05% 85.37% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 29/07/16 29/07/15 25/07/14 29/07/13 26/07/12 27/07/11 -
Price 0.2900 0.2200 0.5100 0.4200 0.3600 0.4000 0.4800 -
P/RPS 0.28 0.23 0.10 0.11 0.09 0.11 0.12 15.15%
  YoY % 21.74% 130.00% -9.09% 22.22% -18.18% -8.33% -
  Horiz. % 233.33% 191.67% 83.33% 91.67% 75.00% 91.67% 100.00%
P/EPS -7.30 -5.73 3.65 -2.35 24.61 13.87 5.14 -
  YoY % -27.40% -256.99% 255.32% -109.55% 77.43% 169.84% -
  Horiz. % -142.02% -111.48% 71.01% -45.72% 478.79% 269.84% 100.00%
EY -13.70 -17.44 27.37 -42.62 4.06 7.21 19.46 -
  YoY % 21.44% -163.72% 164.22% -1,149.75% -43.69% -62.95% -
  Horiz. % -70.40% -89.62% 140.65% -219.01% 20.86% 37.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.59 0.51 0.46 0.32 0.37 0.46 9.88%
  YoY % 37.29% 15.69% 10.87% 43.75% -13.51% -19.57% -
  Horiz. % 176.09% 128.26% 110.87% 100.00% 69.57% 80.43% 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. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
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