[DNONCE] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -21.6%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Revenue 159,255 166,327 169,127 169,405 185,362 91,737 186,860 -12.79%
PBT 3,937 5,735 7,988 9,472 12,513 6,663 13,882 -66.03%
Tax -923 -998 -882 -877 -1,452 -929 -1,539 -35.47%
NP 3,014 4,737 7,106 8,595 11,061 5,734 12,343 -70.11%
-
NP to SH 2,878 4,591 6,963 8,462 10,794 5,577 12,071 -70.72%
-
Tax Rate 23.44% 17.40% 11.04% 9.26% 11.60% 13.94% 11.09% -
Total Cost 156,241 161,590 162,021 160,810 174,301 86,003 174,517 -9.04%
-
Net Worth 189,755 199,148 191,633 180,772 166,310 0 148,736 23.20%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Net Worth 189,755 199,148 191,633 180,772 166,310 0 148,736 23.20%
NOSH 434,462 375,752 375,752 375,752 375,752 316,461 323,127 28.87%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
NP Margin 1.89% 2.85% 4.20% 5.07% 5.97% 6.25% 6.61% -
ROE 1.52% 2.31% 3.63% 4.68% 6.49% 0.00% 8.12% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
RPS 40.28 44.27 45.01 46.86 51.27 28.99 59.05 -27.94%
EPS 0.73 1.22 1.85 2.34 2.99 1.76 3.81 -75.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.53 0.51 0.50 0.46 0.00 0.47 1.82%
Adjusted Per Share Value based on latest NOSH - 375,752
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
RPS 18.33 19.14 19.46 19.50 21.33 10.56 21.50 -12.77%
EPS 0.33 0.53 0.80 0.97 1.24 0.64 1.39 -70.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2184 0.2292 0.2205 0.208 0.1914 0.00 0.1712 23.19%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 29/10/21 -
Price 0.115 0.085 0.165 0.235 0.275 0.335 0.37 -
P/RPS 0.29 0.19 0.37 0.50 0.54 1.16 0.63 -48.55%
P/EPS 15.80 6.96 8.90 10.04 9.21 19.01 9.70 51.89%
EY 6.33 14.37 11.23 9.96 10.86 5.26 10.31 -34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.16 0.32 0.47 0.60 0.00 0.79 -63.96%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Date 21/02/23 29/11/22 29/08/22 26/05/22 23/03/22 - 22/12/21 -
Price 0.15 0.115 0.10 0.185 0.22 0.00 0.31 -
P/RPS 0.37 0.26 0.22 0.39 0.43 0.00 0.53 -26.50%
P/EPS 20.60 9.41 5.40 7.90 7.37 0.00 8.13 121.79%
EY 4.85 10.62 18.53 12.65 13.57 0.00 12.30 -54.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.20 0.37 0.48 0.00 0.66 -47.66%

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