[DNONCE] YoY Annualized Quarter Result on 31-May-2018 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ--%
YoY- 183.8%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 171,460 0 0 194,534 188,762 177,024 245,317 -4.60%
PBT 5,302 0 0 2,545 -778 -4,425 4,364 2.59%
Tax -1,806 0 0 -736 -969 -1,557 -1,237 5.11%
NP 3,496 0 0 1,809 -1,748 -5,982 3,126 1.48%
-
NP to SH 3,172 0 0 1,676 -2,000 -6,381 2,636 2.46%
-
Tax Rate 34.06% - - 28.92% - - 28.35% -
Total Cost 167,964 0 0 192,725 190,510 183,006 242,190 -4.70%
-
Net Worth 189,755 0 0 70,003 65,060 66,823 50,102 19.17%
Dividend
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 189,755 0 0 70,003 65,060 66,823 50,102 19.17%
NOSH 434,462 316,461 254,289 193,660 180,722 180,603 45,136 34.75%
Ratio Analysis
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 2.04% 0.00% 0.00% 0.93% -0.93% -3.38% 1.27% -
ROE 1.67% 0.00% 0.00% 2.39% -3.07% -9.55% 5.26% -
Per Share
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 43.37 0.00 0.00 105.60 104.45 98.02 543.50 -28.32%
EPS 0.83 0.00 0.00 0.91 -1.11 -3.53 5.84 -22.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.00 0.00 0.38 0.36 0.37 1.11 -10.45%
Adjusted Per Share Value based on latest NOSH - 193,660
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 19.80 0.00 0.00 22.47 21.80 20.44 28.33 -4.60%
EPS 0.37 0.00 0.00 0.19 -0.23 -0.74 0.30 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2191 0.00 0.00 0.0808 0.0751 0.0772 0.0579 19.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.115 0.335 0.35 0.32 0.28 0.25 0.44 -
P/RPS 0.27 0.00 0.00 0.30 0.27 0.26 0.08 17.37%
P/EPS 14.33 0.00 0.00 35.17 -25.30 -7.08 7.53 8.84%
EY 6.98 0.00 0.00 2.84 -3.95 -14.13 13.27 -8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.00 0.84 0.78 0.68 0.40 -6.50%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 21/02/23 - - 25/07/18 26/07/17 29/07/16 29/07/15 -
Price 0.15 0.00 0.00 0.325 0.29 0.22 0.51 -
P/RPS 0.35 0.00 0.00 0.31 0.28 0.22 0.09 19.58%
P/EPS 18.69 0.00 0.00 35.72 -26.20 -6.23 8.73 10.54%
EY 5.35 0.00 0.00 2.80 -3.82 -16.06 11.45 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.00 0.86 0.81 0.59 0.46 -5.06%

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