[DNONCE] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
15-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -8.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Revenue 182,899 0 181,709 175,552 178,304 225,022 182,931 -0.01%
PBT 15,370 0 16,492 16,302 18,300 2,399 2,109 526.73%
Tax -1,574 0 -1,908 -1,928 -2,300 -1,669 -1,029 48.10%
NP 13,796 0 14,584 14,374 16,000 730 1,080 952.69%
-
NP to SH 13,501 0 14,226 14,014 15,364 580 1,001 1006.91%
-
Tax Rate 10.24% - 11.57% 11.83% 12.57% 69.57% 48.79% -
Total Cost 169,103 0 167,125 161,178 162,304 224,292 181,851 -6.49%
-
Net Worth 138,189 138,186 135,246 129,702 125,883 117,360 119,911 14.00%
Dividend
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Net Worth 138,189 138,186 135,246 129,702 125,883 117,360 119,911 14.00%
NOSH 313,127 294,014 313,118 291,506 262,257 262,257 262,257 17.80%
Ratio Analysis
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
NP Margin 7.54% 0.00% 8.03% 8.19% 8.97% 0.32% 0.59% -
ROE 9.77% 0.00% 10.52% 10.80% 12.20% 0.49% 0.83% -
Per Share
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
RPS 62.21 0.00 61.80 62.26 67.99 88.20 71.70 -12.29%
EPS 4.61 0.00 4.97 5.16 5.84 0.23 0.39 879.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.46 0.48 0.46 0.47 0.00%
Adjusted Per Share Value based on latest NOSH - 291,506
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
RPS 21.12 0.00 20.98 20.27 20.59 25.99 21.13 -0.04%
EPS 1.56 0.00 1.64 1.62 1.77 0.07 0.12 969.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1596 0.1562 0.1498 0.1454 0.1355 0.1385 14.00%
Price Multiplier on Financial Quarter End Date
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Date 30/04/21 31/03/21 29/01/21 30/10/20 30/07/20 30/04/20 31/03/20 -
Price 0.51 0.46 0.50 0.60 0.31 0.265 0.24 -
P/RPS 0.82 0.00 0.81 0.96 0.46 0.30 0.33 131.88%
P/EPS 11.11 0.00 10.33 12.07 5.29 116.57 61.16 -79.32%
EY 9.00 0.00 9.68 8.28 18.90 0.86 1.64 382.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.98 1.09 1.30 0.65 0.58 0.51 101.74%
Price Multiplier on Announcement Date
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Date 30/06/21 - 23/03/21 15/12/20 03/09/20 30/06/20 29/06/20 -
Price 0.46 0.00 0.515 0.56 0.695 0.29 0.30 -
P/RPS 0.74 0.00 0.83 0.90 1.02 0.33 0.42 68.77%
P/EPS 10.02 0.00 10.64 11.27 11.86 127.57 76.45 -84.70%
EY 9.98 0.00 9.40 8.88 8.43 0.78 1.31 552.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.12 1.22 1.45 0.63 0.64 48.24%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment