[DNONCE] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 12.24%
YoY- -797.21%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 191,976 167,779 159,334 152,628 163,112 171,699 168,944 8.86%
PBT 2,196 4,688 254 -27,526 -31,552 6,585 5,740 -47.20%
Tax -804 -716 -805 -586 -1,056 -1,293 -2,086 -46.94%
NP 1,392 3,972 -550 -28,112 -32,608 5,292 3,653 -47.34%
-
NP to SH 1,200 2,766 -2,036 -21,460 -24,452 4,681 2,749 -42.36%
-
Tax Rate 36.61% 15.27% 316.93% - - 19.64% 36.34% -
Total Cost 190,584 163,807 159,885 180,740 195,720 166,407 165,290 9.92%
-
Net Worth 52,835 52,756 48,197 39,239 44,212 49,594 47,376 7.52%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 52,835 52,756 48,197 39,239 44,212 49,594 47,376 7.52%
NOSH 44,776 45,091 45,044 45,102 45,114 45,085 45,120 -0.50%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.73% 2.37% -0.35% -18.42% -19.99% 3.08% 2.16% -
ROE 2.27% 5.24% -4.22% -54.69% -55.31% 9.44% 5.80% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 428.75 372.09 353.73 338.40 361.55 380.83 374.43 9.42%
EPS 2.68 6.13 -4.52 -47.58 -54.20 10.38 6.09 -42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.07 0.87 0.98 1.10 1.05 8.06%
Adjusted Per Share Value based on latest NOSH - 45,087
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 22.09 19.31 18.34 17.57 18.77 19.76 19.44 8.86%
EPS 0.14 0.32 -0.23 -2.47 -2.81 0.54 0.32 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0607 0.0555 0.0452 0.0509 0.0571 0.0545 7.54%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.45 0.40 0.37 0.38 0.30 0.35 0.43 -
P/RPS 0.10 0.11 0.10 0.11 0.08 0.09 0.11 -6.14%
P/EPS 16.79 6.52 -8.19 -0.80 -0.55 3.37 7.06 77.88%
EY 5.96 15.34 -12.22 -125.21 -180.67 29.66 14.17 -43.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.35 0.44 0.31 0.32 0.41 -4.92%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 31/10/12 26/07/12 26/04/12 30/01/12 28/10/11 27/07/11 -
Price 0.35 0.40 0.40 0.35 0.36 0.31 0.48 -
P/RPS 0.08 0.11 0.11 0.10 0.10 0.08 0.13 -27.58%
P/EPS 13.06 6.52 -8.85 -0.74 -0.66 2.99 7.88 39.91%
EY 7.66 15.34 -11.30 -135.94 -150.56 33.49 12.69 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.37 0.40 0.37 0.28 0.46 -24.73%

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