[DNONCE] YoY Annualized Quarter 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- 210.95%
YoY- 120.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 182,899 225,022 204,716 192,244 176,016 223,772 178,764 0.34%
PBT 15,370 2,399 4,118 3,584 -10,189 4,258 3,628 24.17%
Tax -1,574 -1,669 -1,340 -1,185 -602 -3,039 -1,029 6.58%
NP 13,796 730 2,778 2,399 -10,791 1,219 2,599 28.44%
-
NP to SH 13,501 580 2,577 2,219 -10,614 397 2,305 30.35%
-
Tax Rate 10.24% 69.57% 32.54% 33.06% - 71.37% 28.36% -
Total Cost 169,103 224,292 201,938 189,845 186,807 222,553 176,165 -0.61%
-
Net Worth 138,189 117,360 72,211 68,554 57,357 25,330 45,588 18.09%
Dividend
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 138,189 117,360 72,211 68,554 57,357 25,330 45,588 18.09%
NOSH 313,127 262,257 210,274 180,406 159,327 45,232 45,137 33.70%
Ratio Analysis
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 7.54% 0.32% 1.36% 1.25% -6.13% 0.54% 1.45% -
ROE 9.77% 0.49% 3.57% 3.24% -18.50% 1.57% 5.06% -
Per Share
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 62.21 88.20 110.56 106.56 110.47 494.71 396.05 -24.23%
EPS 4.61 0.23 1.39 1.23 -5.88 0.44 5.11 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.39 0.38 0.36 0.56 1.01 -10.83%
Adjusted Per Share Value based on latest NOSH - 180,582
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 21.05 25.90 23.56 22.12 20.26 25.75 20.57 0.34%
EPS 1.55 0.07 0.30 0.26 -1.22 0.05 0.27 29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1351 0.0831 0.0789 0.066 0.0292 0.0525 18.07%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 30/04/21 30/04/20 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.51 0.265 0.32 0.305 0.29 0.395 0.37 -
P/RPS 0.82 0.30 0.29 0.29 0.26 0.08 0.09 39.28%
P/EPS 11.11 116.57 22.99 24.80 -4.35 45.00 7.25 6.61%
EY 9.00 0.86 4.35 4.03 -22.97 2.22 13.80 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.58 0.82 0.80 0.81 0.71 0.37 17.58%
Price Multiplier on Announcement Date
30/04/21 30/04/20 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 30/06/21 30/06/20 29/10/18 26/10/17 26/10/16 29/10/15 31/10/14 -
Price 0.46 0.29 0.445 0.39 0.275 0.215 0.33 -
P/RPS 0.74 0.33 0.40 0.37 0.25 0.04 0.08 39.59%
P/EPS 10.02 127.57 31.97 31.71 -4.13 24.50 6.46 6.80%
EY 9.98 0.78 3.13 3.15 -24.22 4.08 15.47 -6.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.63 1.14 1.03 0.76 0.38 0.33 17.73%

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