[DNONCE] YoY TTM Result on 31-May-2017 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 11.85%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 91,737 90,565 196,573 184,820 176,078 239,129 168,104 -7.66%
PBT 6,663 4,535 6,078 -7,133 -4,839 7,525 -7,447 -
Tax -929 -240 -1,010 -161 -1,565 -1,078 -417 11.12%
NP 5,734 4,295 5,068 -7,294 -6,404 6,447 -7,864 -
-
NP to SH 5,577 4,197 4,977 -7,133 -6,926 6,244 -8,070 -
-
Tax Rate 13.94% 5.29% 16.62% - - 14.33% - -
Total Cost 86,003 86,270 191,505 192,114 182,482 232,682 175,968 -8.99%
-
Net Worth 0 0 70,003 64,617 66,783 44,736 41,025 -
Dividend
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 0 0 70,003 64,617 66,783 44,736 41,025 -
NOSH 316,461 254,289 193,660 179,493 180,495 44,736 45,082 29.26%
Ratio Analysis
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 6.25% 4.74% 2.58% -3.95% -3.64% 2.70% -4.68% -
ROE 0.00% 0.00% 7.11% -11.04% -10.37% 13.96% -19.67% -
Per Share
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 28.99 35.61 106.71 102.97 97.55 534.52 372.88 -28.57%
EPS 1.76 1.65 2.70 -3.97 -3.84 13.96 -17.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.38 0.36 0.37 1.00 0.91 -
Adjusted Per Share Value based on latest NOSH - 179,493
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 10.59 10.46 22.70 21.34 20.33 27.62 19.41 -7.67%
EPS 0.64 0.48 0.57 -0.82 -0.80 0.72 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0808 0.0746 0.0771 0.0517 0.0474 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.335 0.35 0.32 0.28 0.25 0.44 0.33 -
P/RPS 1.16 0.98 0.30 0.27 0.26 0.08 0.09 40.03%
P/EPS 19.01 21.21 11.84 -7.05 -6.52 3.15 -1.84 -
EY 5.26 4.72 8.44 -14.19 -15.35 31.72 -54.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.84 0.78 0.68 0.44 0.36 -
Price Multiplier on Announcement Date
31/12/21 31/01/20 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date - - 25/07/18 26/07/17 29/07/16 29/07/15 25/07/14 -
Price 0.00 0.00 0.325 0.29 0.22 0.51 0.42 -
P/RPS 0.00 0.00 0.30 0.28 0.23 0.10 0.11 -
P/EPS 0.00 0.00 12.03 -7.30 -5.73 3.65 -2.35 -
EY 0.00 0.00 8.31 -13.70 -17.44 27.37 -42.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.86 0.81 0.59 0.51 0.46 -

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