[DNONCE] QoQ Annualized Quarter Result on 30-Nov-2014 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 69.2%
YoY- 116.65%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 223,772 245,317 280,192 219,244 178,764 164,829 165,364 22.27%
PBT 4,258 4,364 5,502 5,192 3,628 -832 -9,608 -
Tax -3,039 -1,237 -1,650 -1,120 -1,029 -1,172 -1,064 100.92%
NP 1,219 3,126 3,852 4,072 2,599 -2,004 -10,672 -
-
NP to SH 397 2,636 3,444 3,900 2,305 -2,616 -11,534 -
-
Tax Rate 71.37% 28.35% 29.99% 21.57% 28.36% - - -
Total Cost 222,553 242,190 276,340 215,172 176,165 166,833 176,036 16.86%
-
Net Worth 25,330 50,102 50,037 47,395 45,588 41,044 37,875 -23.46%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 25,330 50,102 50,037 47,395 45,588 41,044 37,875 -23.46%
NOSH 45,232 45,136 45,078 45,138 45,137 45,103 45,089 0.21%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 0.54% 1.27% 1.37% 1.86% 1.45% -1.22% -6.45% -
ROE 1.57% 5.26% 6.88% 8.23% 5.06% -6.37% -30.45% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 494.71 543.50 621.56 485.71 396.05 365.45 366.74 22.01%
EPS 0.44 5.84 7.64 8.64 5.11 -5.80 -25.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.11 1.11 1.05 1.01 0.91 0.84 -23.62%
Adjusted Per Share Value based on latest NOSH - 45,138
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 25.84 28.33 32.36 25.32 20.64 19.04 19.10 22.25%
EPS 0.05 0.30 0.40 0.45 0.27 -0.30 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0579 0.0578 0.0547 0.0526 0.0474 0.0437 -23.33%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.395 0.44 0.375 0.43 0.37 0.33 0.28 -
P/RPS 0.08 0.08 0.06 0.09 0.09 0.09 0.08 0.00%
P/EPS 45.00 7.53 4.91 4.98 7.25 -5.69 -1.09 -
EY 2.22 13.27 20.37 20.09 13.80 -17.58 -91.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.40 0.34 0.41 0.37 0.36 0.33 66.42%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 29/07/15 28/04/15 26/01/15 31/10/14 25/07/14 28/04/14 -
Price 0.215 0.51 0.415 0.39 0.33 0.42 0.325 -
P/RPS 0.04 0.09 0.07 0.08 0.08 0.11 0.09 -41.67%
P/EPS 24.50 8.73 5.43 4.51 6.46 -7.24 -1.27 -
EY 4.08 11.45 18.41 22.15 15.47 -13.81 -78.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.37 0.37 0.33 0.46 0.39 -1.71%

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