[DNONCE] QoQ TTM 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- 32.26%
YoY- 1454.39%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/04/21 31/03/21 31/01/21 31/10/20 31/07/20 30/04/20 31/03/20 CAGR
Revenue 182,899 136,282 147,884 142,263 144,298 145,052 171,664 6.03%
PBT 15,370 12,369 12,307 9,357 7,241 5,741 3,719 271.05%
Tax -1,574 -1,431 -1,899 -2,080 -1,688 -1,356 -1,004 51.50%
NP 13,796 10,938 10,408 7,277 5,553 4,385 2,715 349.12%
-
NP to SH 13,501 10,670 10,082 7,088 5,359 4,278 2,562 364.48%
-
Tax Rate 10.24% 11.57% 15.43% 22.23% 23.31% 23.62% 27.00% -
Total Cost 169,103 125,344 137,476 134,986 138,745 140,667 168,949 0.08%
-
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% 8.03% 7.04% 5.12% 3.85% 3.02% 1.58% -
ROE 9.77% 7.72% 7.45% 5.46% 4.26% 3.65% 2.14% -
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 46.35 50.30 50.45 55.02 56.85 67.28 -6.98%
EPS 4.59 3.63 3.43 2.51 2.04 1.68 1.00 308.83%
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 15.74 17.08 16.43 16.66 16.75 19.82 6.04%
EPS 1.56 1.23 1.16 0.82 0.62 0.49 0.30 358.79%
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 0.99 0.99 1.19 0.56 0.47 0.36 113.97%
P/EPS 11.11 12.68 14.58 23.87 15.17 15.80 23.90 -50.72%
EY 9.00 7.89 6.86 4.19 6.59 6.33 4.18 103.12%
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 1.02 1.11 1.26 0.51 0.45 58.34%
P/EPS 10.02 0.00 15.02 22.28 34.01 17.29 29.87 -63.55%
EY 9.98 0.00 6.66 4.49 2.94 5.78 3.35 174.20%
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