[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2016 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
28-Feb-2016 [#2]
Profit Trend
QoQ- -181.6%
YoY- -251.1%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 176,016 177,024 176,988 176,988 180,736 223,772 245,317 -23.24%
PBT -10,189 -4,425 -2,826 -2,826 428 4,258 4,364 -
Tax -602 -1,557 -1,778 -1,778 -1,968 -3,039 -1,237 -43.67%
NP -10,791 -5,982 -4,604 -4,604 -1,540 1,219 3,126 -
-
NP to SH -10,614 -6,381 -5,204 -5,204 -1,848 397 2,636 -
-
Tax Rate - - - - 459.81% 71.37% 28.35% -
Total Cost 186,807 183,006 181,592 181,592 182,276 222,553 242,190 -18.69%
-
Net Worth 57,357 66,823 70,470 0 37,714 25,330 50,102 11.37%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 57,357 66,823 70,470 0 37,714 25,330 50,102 11.37%
NOSH 159,327 180,603 180,694 180,694 94,285 45,232 45,136 173.23%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin -6.13% -3.38% -2.60% -2.60% -0.85% 0.54% 1.27% -
ROE -18.50% -9.55% -7.38% 0.00% -4.90% 1.57% 5.26% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 110.47 98.02 97.95 97.95 191.69 494.71 543.50 -71.91%
EPS -5.88 -3.53 -2.88 -2.88 -1.96 0.44 5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.39 0.00 0.40 0.56 1.11 -59.23%
Adjusted Per Share Value based on latest NOSH - 179,831
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 20.26 20.37 20.37 20.37 20.80 25.75 28.23 -23.23%
EPS -1.22 -0.73 -0.60 -0.60 -0.21 0.05 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0769 0.0811 0.00 0.0434 0.0292 0.0577 11.30%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.29 0.25 0.185 0.185 0.18 0.395 0.44 -
P/RPS 0.26 0.26 0.19 0.19 0.09 0.08 0.08 155.82%
P/EPS -4.35 -7.08 -6.42 -6.42 -9.18 45.00 7.53 -
EY -22.97 -14.13 -15.57 -15.57 -10.89 2.22 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 0.47 0.00 0.45 0.71 0.40 75.47%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 26/10/16 29/07/16 27/04/16 - 29/01/16 29/10/15 29/07/15 -
Price 0.275 0.22 0.215 0.00 0.185 0.215 0.51 -
P/RPS 0.25 0.22 0.22 0.00 0.10 0.04 0.09 125.73%
P/EPS -4.13 -6.23 -7.47 0.00 -9.44 24.50 8.73 -
EY -24.22 -16.06 -13.40 0.00 -10.59 4.08 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 0.55 0.00 0.46 0.38 0.46 49.20%

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