[DNONCE] QoQ Annualized Quarter Result on 31-May-2014 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 77.32%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 280,192 219,244 178,764 164,829 165,364 173,216 177,807 35.52%
PBT 5,502 5,192 3,628 -832 -9,608 -22,124 -9,697 -
Tax -1,650 -1,120 -1,029 -1,172 -1,064 -980 -87 615.01%
NP 3,852 4,072 2,599 -2,004 -10,672 -23,104 -9,784 -
-
NP to SH 3,444 3,900 2,305 -2,616 -11,534 -23,424 -9,742 -
-
Tax Rate 29.99% 21.57% 28.36% - - - - -
Total Cost 276,340 215,172 176,165 166,833 176,036 196,320 187,591 29.55%
-
Net Worth 50,037 47,395 45,588 41,044 37,875 37,445 43,748 9.39%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 50,037 47,395 45,588 41,044 37,875 37,445 43,748 9.39%
NOSH 45,078 45,138 45,137 45,103 45,089 45,115 45,101 -0.03%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 1.37% 1.86% 1.45% -1.22% -6.45% -13.34% -5.50% -
ROE 6.88% 8.23% 5.06% -6.37% -30.45% -62.55% -22.27% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 621.56 485.71 396.05 365.45 366.74 383.94 394.23 35.57%
EPS 7.64 8.64 5.11 -5.80 -25.58 -51.92 -21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.01 0.91 0.84 0.83 0.97 9.43%
Adjusted Per Share Value based on latest NOSH - 45,082
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 32.36 25.32 20.64 19.04 19.10 20.00 20.53 35.55%
EPS 0.40 0.45 0.27 -0.30 -1.33 -2.71 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0547 0.0526 0.0474 0.0437 0.0432 0.0505 9.44%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.375 0.43 0.37 0.33 0.28 0.32 0.32 -
P/RPS 0.06 0.09 0.09 0.09 0.08 0.08 0.08 -17.49%
P/EPS 4.91 4.98 7.25 -5.69 -1.09 -0.62 -1.48 -
EY 20.37 20.09 13.80 -17.58 -91.36 -162.25 -67.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.37 0.36 0.33 0.39 0.33 2.01%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 26/01/15 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 -
Price 0.415 0.39 0.33 0.42 0.325 0.31 0.32 -
P/RPS 0.07 0.08 0.08 0.11 0.09 0.08 0.08 -8.53%
P/EPS 5.43 4.51 6.46 -7.24 -1.27 -0.60 -1.48 -
EY 18.41 22.15 15.47 -13.81 -78.71 -167.48 -67.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.33 0.46 0.39 0.37 0.33 7.94%

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