Highlights

[DNONCE] YoY TTM Result on 2015-05-31 [#3]

Stock [DNONCE]: D'NONCE TECHNOLOGY BHD
Announcement Date 29-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 31-May-2015  [#3]
Profit Trend QoQ -     -36.25%    YoY -     177.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 196,573 184,820 176,078 239,129 168,104 181,602 164,487 3.01%
  YoY % 6.36% 4.96% -26.37% 42.25% -7.43% 10.41% -
  Horiz. % 119.51% 112.36% 107.05% 145.38% 102.20% 110.41% 100.00%
PBT 6,078 -7,133 -4,839 7,525 -7,447 1,622 2,475 16.15%
  YoY % 185.21% -47.41% -164.31% 201.05% -559.12% -34.46% -
  Horiz. % 245.58% -288.20% -195.52% 304.04% -300.89% 65.54% 100.00%
Tax -1,010 -161 -1,565 -1,078 -417 -660 -332 20.36%
  YoY % -527.33% 89.71% -45.18% -158.51% 36.82% -98.80% -
  Horiz. % 304.22% 48.49% 471.39% 324.70% 125.60% 198.80% 100.00%
NP 5,068 -7,294 -6,404 6,447 -7,864 962 2,143 15.42%
  YoY % 169.48% -13.90% -199.33% 181.98% -917.46% -55.11% -
  Horiz. % 236.49% -340.36% -298.83% 300.84% -366.96% 44.89% 100.00%
NP to SH 4,977 -7,133 -6,926 6,244 -8,070 660 1,301 25.05%
  YoY % 169.77% -2.99% -210.92% 177.37% -1,322.73% -49.27% -
  Horiz. % 382.55% -548.27% -532.36% 479.94% -620.29% 50.73% 100.00%
Tax Rate 16.62 % - % - % 14.33 % - % 40.69 % 13.41 % 3.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 203.43% -
  Horiz. % 123.94% 0.00% 0.00% 106.86% 0.00% 303.43% 100.00%
Total Cost 191,505 192,114 182,482 232,682 175,968 180,640 162,344 2.79%
  YoY % -0.32% 5.28% -21.57% 32.23% -2.59% 11.27% -
  Horiz. % 117.96% 118.34% 112.40% 143.33% 108.39% 111.27% 100.00%
Net Worth 70,003 64,617 66,783 44,736 41,025 50,074 48,260 6.39%
  YoY % 8.33% -3.24% 49.28% 9.05% -18.07% 3.76% -
  Horiz. % 145.05% 133.89% 138.38% 92.70% 85.01% 103.76% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 70,003 64,617 66,783 44,736 41,025 50,074 48,260 6.39%
  YoY % 8.33% -3.24% 49.28% 9.05% -18.07% 3.76% -
  Horiz. % 145.05% 133.89% 138.38% 92.70% 85.01% 103.76% 100.00%
NOSH 184,219 179,493 180,495 44,736 45,082 45,111 45,103 26.42%
  YoY % 2.63% -0.56% 303.46% -0.77% -0.06% 0.02% -
  Horiz. % 408.44% 397.96% 400.19% 99.19% 99.96% 100.02% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 2.58 % -3.95 % -3.64 % 2.70 % -4.68 % 0.53 % 1.30 % 12.10%
  YoY % 165.32% -8.52% -234.81% 157.69% -983.02% -59.23% -
  Horiz. % 198.46% -303.85% -280.00% 207.69% -360.00% 40.77% 100.00%
ROE 7.11 % -11.04 % -10.37 % 13.96 % -19.67 % 1.32 % 2.70 % 17.50%
  YoY % 164.40% -6.46% -174.28% 170.97% -1,590.15% -51.11% -
  Horiz. % 263.33% -408.89% -384.07% 517.04% -728.52% 48.89% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 106.71 102.97 97.55 534.52 372.88 402.56 364.69 -18.51%
  YoY % 3.63% 5.56% -81.75% 43.35% -7.37% 10.38% -
  Horiz. % 29.26% 28.23% 26.75% 146.57% 102.25% 110.38% 100.00%
EPS 2.70 -3.97 -3.84 13.96 -17.90 1.46 2.88 -1.07%
  YoY % 168.01% -3.39% -127.51% 177.99% -1,326.03% -49.31% -
  Horiz. % 93.75% -137.85% -133.33% 484.72% -621.53% 50.69% 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 0.3800 0.3600 0.3700 1.0000 0.9100 1.1100 1.0700 -15.84%
  YoY % 5.56% -2.70% -63.00% 9.89% -18.02% 3.74% -
  Horiz. % 35.51% 33.64% 34.58% 93.46% 85.05% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 262,257
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 74.95 70.47 67.14 91.18 64.10 69.25 62.72 3.01%
  YoY % 6.36% 4.96% -26.37% 42.25% -7.44% 10.41% -
  Horiz. % 119.50% 112.36% 107.05% 145.38% 102.20% 110.41% 100.00%
EPS 1.90 -2.72 -2.64 2.38 -3.08 0.25 0.50 24.91%
  YoY % 169.85% -3.03% -210.92% 177.27% -1,332.00% -50.00% -
  Horiz. % 380.00% -544.00% -528.00% 476.00% -616.00% 50.00% 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 0.2669 0.2464 0.2546 0.1706 0.1564 0.1909 0.1840 6.39%
  YoY % 8.32% -3.22% 49.24% 9.08% -18.07% 3.75% -
  Horiz. % 145.05% 133.91% 138.37% 92.72% 85.00% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.3200 0.2800 0.2500 0.4400 0.3300 0.3500 0.3700 -
P/RPS 0.30 0.27 0.26 0.08 0.09 0.09 0.10 20.08%
  YoY % 11.11% 3.85% 225.00% -11.11% 0.00% -10.00% -
  Horiz. % 300.00% 270.00% 260.00% 80.00% 90.00% 90.00% 100.00%
P/EPS 11.84 -7.05 -6.52 3.15 -1.84 23.92 12.83 -1.33%
  YoY % 267.94% -8.13% -306.98% 271.20% -107.69% 86.44% -
  Horiz. % 92.28% -54.95% -50.82% 24.55% -14.34% 186.44% 100.00%
EY 8.44 -14.19 -15.35 31.72 -54.24 4.18 7.80 1.32%
  YoY % 159.48% 7.56% -148.39% 158.48% -1,397.61% -46.41% -
  Horiz. % 108.21% -181.92% -196.79% 406.67% -695.38% 53.59% 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 0.84 0.78 0.68 0.44 0.36 0.32 0.35 15.70%
  YoY % 7.69% 14.71% 54.55% 22.22% 12.50% -8.57% -
  Horiz. % 240.00% 222.86% 194.29% 125.71% 102.86% 91.43% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 25/07/18 26/07/17 29/07/16 29/07/15 25/07/14 29/07/13 26/07/12 -
Price 0.3250 0.2900 0.2200 0.5100 0.4200 0.3600 0.4000 -
P/RPS 0.30 0.28 0.23 0.10 0.11 0.09 0.11 18.19%
  YoY % 7.14% 21.74% 130.00% -9.09% 22.22% -18.18% -
  Horiz. % 272.73% 254.55% 209.09% 90.91% 100.00% 81.82% 100.00%
P/EPS 12.03 -7.30 -5.73 3.65 -2.35 24.61 13.87 -2.34%
  YoY % 264.79% -27.40% -256.99% 255.32% -109.55% 77.43% -
  Horiz. % 86.73% -52.63% -41.31% 26.32% -16.94% 177.43% 100.00%
EY 8.31 -13.70 -17.44 27.37 -42.62 4.06 7.21 2.39%
  YoY % 160.66% 21.44% -163.72% 164.22% -1,149.75% -43.69% -
  Horiz. % 115.26% -190.01% -241.89% 379.61% -591.12% 56.31% 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 0.86 0.81 0.59 0.51 0.46 0.32 0.37 15.09%
  YoY % 6.17% 37.29% 15.69% 10.87% 43.75% -13.51% -
  Horiz. % 232.43% 218.92% 159.46% 137.84% 124.32% 86.49% 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