[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -11.69%
YoY- 129.86%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 180,736 223,772 245,317 280,192 219,244 178,764 164,829 6.32%
PBT 428 4,258 4,364 5,502 5,192 3,628 -832 -
Tax -1,968 -3,039 -1,237 -1,650 -1,120 -1,029 -1,172 41.23%
NP -1,540 1,219 3,126 3,852 4,072 2,599 -2,004 -16.08%
-
NP to SH -1,848 397 2,636 3,444 3,900 2,305 -2,616 -20.66%
-
Tax Rate 459.81% 71.37% 28.35% 29.99% 21.57% 28.36% - -
Total Cost 182,276 222,553 242,190 276,340 215,172 176,165 166,833 6.07%
-
Net Worth 37,714 25,330 50,102 50,037 47,395 45,588 41,044 -5.47%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 37,714 25,330 50,102 50,037 47,395 45,588 41,044 -5.47%
NOSH 94,285 45,232 45,136 45,078 45,138 45,137 45,103 63.41%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -0.85% 0.54% 1.27% 1.37% 1.86% 1.45% -1.22% -
ROE -4.90% 1.57% 5.26% 6.88% 8.23% 5.06% -6.37% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 191.69 494.71 543.50 621.56 485.71 396.05 365.45 -34.93%
EPS -1.96 0.44 5.84 7.64 8.64 5.11 -5.80 -51.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.56 1.11 1.11 1.05 1.01 0.91 -42.15%
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 20.87 25.84 28.33 32.36 25.32 20.64 19.04 6.30%
EPS -0.21 0.05 0.30 0.40 0.45 0.27 -0.30 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0293 0.0579 0.0578 0.0547 0.0526 0.0474 -5.41%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.18 0.395 0.44 0.375 0.43 0.37 0.33 -
P/RPS 0.09 0.08 0.08 0.06 0.09 0.09 0.09 0.00%
P/EPS -9.18 45.00 7.53 4.91 4.98 7.25 -5.69 37.51%
EY -10.89 2.22 13.27 20.37 20.09 13.80 -17.58 -27.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.40 0.34 0.41 0.37 0.36 16.02%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 29/10/15 29/07/15 28/04/15 26/01/15 31/10/14 25/07/14 -
Price 0.185 0.215 0.51 0.415 0.39 0.33 0.42 -
P/RPS 0.10 0.04 0.09 0.07 0.08 0.08 0.11 -6.15%
P/EPS -9.44 24.50 8.73 5.43 4.51 6.46 -7.24 19.33%
EY -10.59 4.08 11.45 18.41 22.15 15.47 -13.81 -16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.46 0.37 0.37 0.33 0.46 0.00%

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