[DNONCE] QoQ TTM Result on 31-May-2017 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 11.85%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 99,115 195,546 192,244 184,820 180,651 176,811 174,142 -34.45%
PBT 3,046 2,719 3,586 -7,133 -8,151 -8,751 -11,815 -
Tax -633 -858 -1,185 -161 -265 -581 -507 18.09%
NP 2,413 1,861 2,401 -7,294 -8,416 -9,332 -12,322 -
-
NP to SH 2,386 1,801 2,221 -7,133 -8,092 -9,269 -12,291 -
-
Tax Rate 20.78% 31.56% 33.05% - - - - -
Total Cost 96,702 193,685 189,843 192,114 189,067 186,143 186,464 -38.86%
-
Net Worth 74,717 69,250 68,621 64,617 67,228 66,599 65,007 10.99%
Dividend
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 74,717 69,250 68,621 64,617 67,228 66,599 65,007 10.99%
NOSH 182,239 184,237 180,582 179,493 181,698 179,999 180,576 0.68%
Ratio Analysis
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 2.43% 0.95% 1.25% -3.95% -4.66% -5.28% -7.08% -
ROE 3.19% 2.60% 3.24% -11.04% -12.04% -13.92% -18.91% -
Per Share
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 54.39 107.30 106.46 102.97 99.42 98.23 96.44 -34.90%
EPS 1.31 0.99 1.23 -3.97 -4.45 -5.15 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.38 0.36 0.37 0.37 0.36 10.23%
Adjusted Per Share Value based on latest NOSH - 179,493
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 11.41 22.50 22.12 21.27 20.79 20.35 20.04 -34.43%
EPS 0.27 0.21 0.26 -0.82 -0.93 -1.07 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0797 0.079 0.0744 0.0774 0.0766 0.0748 11.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 29/12/17 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.365 0.33 0.305 0.28 0.245 0.275 0.29 -
P/RPS 0.67 0.31 0.29 0.27 0.25 0.28 0.30 82.61%
P/EPS 27.88 33.39 24.80 -7.05 -5.50 -5.34 -4.26 -
EY 3.59 2.99 4.03 -14.19 -18.18 -18.73 -23.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 0.80 0.78 0.66 0.74 0.81 7.31%
Price Multiplier on Announcement Date
31/12/17 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date - 30/01/18 26/10/17 26/07/17 26/04/17 25/01/17 26/10/16 -
Price 0.00 0.365 0.39 0.29 0.29 0.225 0.275 -
P/RPS 0.00 0.34 0.37 0.28 0.29 0.23 0.29 -
P/EPS 0.00 36.93 31.71 -7.30 -6.51 -4.37 -4.04 -
EY 0.00 2.71 3.15 -13.70 -15.36 -22.89 -24.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.96 1.03 0.81 0.78 0.61 0.76 -

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