[DNONCE] QoQ Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -102.0%
YoY- 99.94%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 43,304 177,807 133,324 90,444 47,994 167,779 119,501 -49.14%
PBT -5,531 -9,697 -2,874 596 549 4,688 191 -
Tax -245 -87 -549 -416 -201 -716 -604 -45.17%
NP -5,776 -9,784 -3,423 180 348 3,972 -413 479.54%
-
NP to SH -5,856 -9,742 -3,634 -6 300 2,766 -1,527 144.80%
-
Tax Rate - - - 69.80% 36.61% 15.27% 316.23% -
Total Cost 49,080 187,591 136,747 90,264 47,646 163,807 119,914 -44.84%
-
Net Worth 37,445 43,748 50,046 72,000 52,835 52,756 48,197 -15.47%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 37,445 43,748 50,046 72,000 52,835 52,756 48,197 -15.47%
NOSH 45,115 45,101 45,086 60,000 44,776 45,091 45,044 0.10%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin -13.34% -5.50% -2.57% 0.20% 0.73% 2.37% -0.35% -
ROE -15.64% -22.27% -7.26% -0.01% 0.57% 5.24% -3.17% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 95.98 394.23 295.70 150.74 107.19 372.09 265.30 -49.19%
EPS -12.98 -21.60 -8.06 -0.01 0.67 6.13 -3.39 144.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.97 1.11 1.20 1.18 1.17 1.07 -15.56%
Adjusted Per Share Value based on latest NOSH - 44,999
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 4.98 20.46 15.34 10.41 5.52 19.31 13.75 -49.15%
EPS -0.67 -1.12 -0.42 0.00 0.03 0.32 -0.18 139.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0503 0.0576 0.0829 0.0608 0.0607 0.0555 -15.50%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.32 0.32 0.35 0.34 0.45 0.40 0.37 -
P/RPS 0.33 0.08 0.12 0.23 0.42 0.11 0.14 77.02%
P/EPS -2.47 -1.48 -4.34 -3,400.00 67.16 6.52 -10.91 -62.82%
EY -40.56 -67.50 -23.03 -0.03 1.49 15.34 -9.16 169.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.32 0.28 0.38 0.34 0.35 7.47%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 31/10/13 29/07/13 25/04/13 29/01/13 31/10/12 26/07/12 -
Price 0.31 0.32 0.36 0.37 0.35 0.40 0.40 -
P/RPS 0.32 0.08 0.12 0.25 0.33 0.11 0.15 65.64%
P/EPS -2.39 -1.48 -4.47 -3,700.00 52.24 6.52 -11.80 -65.47%
EY -41.87 -67.50 -22.39 -0.03 1.91 15.34 -8.47 189.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.32 0.31 0.30 0.34 0.37 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