[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2014 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 50.76%
YoY- -96016.67%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 219,244 178,764 164,829 165,364 173,216 177,807 177,765 14.99%
PBT 5,192 3,628 -832 -9,608 -22,124 -9,697 -3,832 -
Tax -1,120 -1,029 -1,172 -1,064 -980 -87 -732 32.74%
NP 4,072 2,599 -2,004 -10,672 -23,104 -9,784 -4,564 -
-
NP to SH 3,900 2,305 -2,616 -11,534 -23,424 -9,742 -4,845 -
-
Tax Rate 21.57% 28.36% - - - - - -
Total Cost 215,172 176,165 166,833 176,036 196,320 187,591 182,329 11.66%
-
Net Worth 47,395 45,588 41,044 37,875 37,445 43,748 50,046 -3.56%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 47,395 45,588 41,044 37,875 37,445 43,748 50,046 -3.56%
NOSH 45,138 45,137 45,103 45,089 45,115 45,101 45,086 0.07%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 1.86% 1.45% -1.22% -6.45% -13.34% -5.50% -2.57% -
ROE 8.23% 5.06% -6.37% -30.45% -62.55% -22.27% -9.68% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 485.71 396.05 365.45 366.74 383.94 394.23 394.27 14.90%
EPS 8.64 5.11 -5.80 -25.58 -51.92 -21.60 -10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.01 0.91 0.84 0.83 0.97 1.11 -3.63%
Adjusted Per Share Value based on latest NOSH - 44,499
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 25.23 20.57 18.97 19.03 19.93 20.46 20.46 14.97%
EPS 0.45 0.27 -0.30 -1.33 -2.70 -1.12 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0525 0.0472 0.0436 0.0431 0.0503 0.0576 -3.61%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.43 0.37 0.33 0.28 0.32 0.32 0.35 -
P/RPS 0.09 0.09 0.09 0.08 0.08 0.08 0.09 0.00%
P/EPS 4.98 7.25 -5.69 -1.09 -0.62 -1.48 -3.26 -
EY 20.09 13.80 -17.58 -91.36 -162.25 -67.50 -30.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.36 0.33 0.39 0.33 0.32 17.94%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 26/01/15 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 -
Price 0.39 0.33 0.42 0.325 0.31 0.32 0.36 -
P/RPS 0.08 0.08 0.11 0.09 0.08 0.08 0.09 -7.54%
P/EPS 4.51 6.46 -7.24 -1.27 -0.60 -1.48 -3.35 -
EY 22.15 15.47 -13.81 -78.71 -167.48 -67.50 -29.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.46 0.39 0.37 0.33 0.32 10.15%

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