[DNONCE] YoY Annualized Quarter Result on 30-Apr-2019

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
Revenue 186,038 125,300 167,024 0 216,106 266,749 197,124 -2.73%
PBT 1,301 -267 -5,032 0 4,941 5,148 2,708 -29.64%
Tax -603 -556 -788 0 -1,449 -2,388 -576 2.22%
NP 698 -823 -5,820 0 3,492 2,760 2,132 -41.46%
-
NP to SH 544 -938 -5,576 0 3,415 2,594 1,848 -44.37%
-
Tax Rate 46.35% - - - 29.33% 46.39% 21.27% -
Total Cost 185,340 126,123 172,844 0 212,614 263,989 194,992 -2.40%
-
Net Worth 119,515 114,441 118,431 96,225 76,777 75,190 69,250 29.91%
Dividend
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
Net Worth 119,515 114,441 118,431 96,225 76,777 75,190 69,250 29.91%
NOSH 261,296 261,296 249,292 246,732 214,768 241,948 184,237 18.24%
Ratio Analysis
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
NP Margin 0.38% -0.66% -3.48% 0.00% 1.62% 1.03% 1.08% -
ROE 0.46% -0.82% -4.71% 0.00% 4.45% 3.45% 2.67% -
Per Share
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
RPS 73.16 51.46 67.69 0.00 106.96 138.36 108.17 -17.10%
EPS 0.21 -0.37 -2.24 0.00 1.75 1.31 1.00 -52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.39 0.38 0.39 0.38 10.73%
Adjusted Per Share Value based on latest NOSH - 246,732
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
RPS 21.48 14.47 19.29 0.00 24.96 30.81 22.76 -2.73%
EPS 0.06 -0.11 -0.64 0.00 0.39 0.30 0.21 -45.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1322 0.1368 0.1111 0.0887 0.0868 0.08 29.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
Date 31/12/19 30/09/19 29/03/19 30/04/19 30/11/18 31/12/18 30/11/17 -
Price 0.38 0.37 0.455 0.445 0.485 0.34 0.33 -
P/RPS 0.52 0.72 0.67 0.00 0.45 0.25 0.31 28.15%
P/EPS 177.51 -96.05 -20.13 0.00 28.69 25.27 32.54 125.62%
EY 0.56 -1.04 -4.97 0.00 3.49 3.96 3.07 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.95 1.14 1.28 0.87 0.87 -3.36%
Price Multiplier on Announcement Date
31/12/19 30/09/19 31/03/19 30/04/19 30/11/18 31/12/18 30/11/17 CAGR
Date 18/02/20 20/11/19 28/05/19 - 31/01/19 22/02/19 30/01/18 -
Price 0.29 0.395 0.60 0.00 0.50 0.495 0.365 -
P/RPS 0.40 0.77 0.89 0.00 0.47 0.36 0.34 8.10%
P/EPS 135.47 -102.54 -26.55 0.00 29.58 36.79 35.99 88.84%
EY 0.74 -0.98 -3.77 0.00 3.38 2.72 2.78 -46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.84 1.25 0.00 1.32 1.27 0.96 -18.91%

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