[DNONCE] QoQ TTM Result on 31-Aug-2017 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 131.14%
YoY- 118.07%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 197,410 99,115 195,546 192,244 184,820 180,651 176,811 9.24%
PBT 3,861 3,046 2,719 3,586 -7,133 -8,151 -8,751 -
Tax -775 -633 -858 -1,185 -161 -265 -581 26.00%
NP 3,086 2,413 1,861 2,401 -7,294 -8,416 -9,332 -
-
NP to SH 3,033 2,386 1,801 2,221 -7,133 -8,092 -9,269 -
-
Tax Rate 20.07% 20.78% 31.56% 33.05% - - - -
Total Cost 194,324 96,702 193,685 189,843 192,114 189,067 186,143 3.51%
-
Net Worth 69,970 74,717 69,250 68,621 64,617 67,228 66,599 4.04%
Dividend
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 69,970 74,717 69,250 68,621 64,617 67,228 66,599 4.04%
NOSH 193,640 182,239 184,237 180,582 179,493 181,698 179,999 6.03%
Ratio Analysis
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 1.56% 2.43% 0.95% 1.25% -3.95% -4.66% -5.28% -
ROE 4.33% 3.19% 2.60% 3.24% -11.04% -12.04% -13.92% -
Per Share
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 107.21 54.39 107.30 106.46 102.97 99.42 98.23 7.26%
EPS 1.65 1.31 0.99 1.23 -3.97 -4.45 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.38 0.38 0.36 0.37 0.37 2.16%
Adjusted Per Share Value based on latest NOSH - 180,582
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 22.72 11.41 22.50 22.12 21.27 20.79 20.35 9.23%
EPS 0.35 0.27 0.21 0.26 -0.82 -0.93 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.086 0.0797 0.079 0.0744 0.0774 0.0766 4.06%
Price Multiplier on Financial Quarter End Date
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 28/02/18 29/12/17 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.315 0.365 0.33 0.305 0.28 0.245 0.275 -
P/RPS 0.29 0.67 0.31 0.29 0.27 0.25 0.28 2.85%
P/EPS 19.12 27.88 33.39 24.80 -7.05 -5.50 -5.34 -
EY 5.23 3.59 2.99 4.03 -14.19 -18.18 -18.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.87 0.80 0.78 0.66 0.74 9.64%
Price Multiplier on Announcement Date
28/02/18 31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 19/04/18 - 30/01/18 26/10/17 26/07/17 26/04/17 25/01/17 -
Price 0.315 0.00 0.365 0.39 0.29 0.29 0.225 -
P/RPS 0.29 0.00 0.34 0.37 0.28 0.29 0.23 20.43%
P/EPS 19.12 0.00 36.93 31.71 -7.30 -6.51 -4.37 -
EY 5.23 0.00 2.71 3.15 -13.70 -15.36 -22.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.96 1.03 0.81 0.78 0.61 28.02%

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