[DNONCE] YoY TTM Result on 31-Jan-2021

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021
Profit Trend
QoQ- 42.24%
YoY- 140.22%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
Revenue 185,362 147,884 136,282 139,925 170,535 171,664 162,604 4.71%
PBT 12,513 12,307 12,369 -884 1,193 3,719 1,981 91.31%
Tax -1,452 -1,899 -1,431 -1,253 -553 -1,004 -2,033 -11.17%
NP 11,061 10,408 10,938 -2,137 640 2,715 -52 -
-
NP to SH 10,794 10,082 10,670 -2,329 499 2,562 -57 -
-
Tax Rate 11.60% 15.43% 11.57% - 46.35% 27.00% 102.62% -
Total Cost 174,301 137,476 125,344 142,062 169,895 168,949 162,656 2.46%
-
Net Worth 166,310 135,246 138,186 114,441 119,515 119,911 118,431 12.69%
Dividend
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
Net Worth 166,310 135,246 138,186 114,441 119,515 119,911 118,431 12.69%
NOSH 375,752 313,118 294,014 261,296 261,296 262,257 249,292 15.53%
Ratio Analysis
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
NP Margin 5.97% 7.04% 8.03% -1.53% 0.38% 1.58% -0.03% -
ROE 6.49% 7.45% 7.72% -2.04% 0.42% 2.14% -0.05% -
Per Share
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
RPS 51.27 50.30 46.35 57.47 67.06 67.28 65.90 -8.45%
EPS 2.99 3.43 3.63 -0.96 0.20 1.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.47 0.47 0.47 0.48 -1.48%
Adjusted Per Share Value based on latest NOSH - 313,118
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
RPS 21.41 17.08 15.74 16.16 19.69 19.82 18.78 4.72%
EPS 1.25 1.16 1.23 -0.27 0.06 0.30 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1562 0.1596 0.1322 0.138 0.1385 0.1368 12.69%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
Date 31/01/22 29/01/21 31/03/21 30/09/19 31/12/19 31/03/20 29/03/19 -
Price 0.275 0.50 0.46 0.37 0.38 0.24 0.455 -
P/RPS 0.54 0.99 0.99 0.64 0.57 0.36 0.69 -8.26%
P/EPS 9.21 14.58 12.68 -38.68 193.65 23.90 -1,969.53 -
EY 10.86 6.86 7.89 -2.59 0.52 4.18 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.09 0.98 0.79 0.81 0.51 0.95 -14.93%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/03/21 30/09/19 31/12/19 31/03/20 31/03/19 CAGR
Date 23/03/22 23/03/21 - 20/11/19 18/02/20 29/06/20 28/05/19 -
Price 0.22 0.515 0.00 0.395 0.29 0.30 0.60 -
P/RPS 0.43 1.02 0.00 0.69 0.43 0.45 0.91 -23.19%
P/EPS 7.37 15.02 0.00 -41.30 147.78 29.87 -2,597.18 -
EY 13.57 6.66 0.00 -2.42 0.68 3.35 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.12 0.00 0.84 0.62 0.64 1.25 -28.60%

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