[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -230.59%
YoY- -1327.51%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 167,779 119,501 76,314 40,778 171,699 126,708 80,167 63.25%
PBT 4,688 191 -13,763 -7,888 6,585 4,305 2,899 37.57%
Tax -716 -604 -293 -264 -1,293 -1,565 -1,113 -25.37%
NP 3,972 -413 -14,056 -8,152 5,292 2,740 1,786 69.96%
-
NP to SH 2,766 -1,527 -10,730 -6,113 4,681 2,062 1,539 47.56%
-
Tax Rate 15.27% 316.23% - - 19.64% 36.35% 38.39% -
Total Cost 163,807 119,914 90,370 48,930 166,407 123,968 78,381 63.09%
-
Net Worth 52,756 48,197 39,239 44,212 49,594 47,376 46,937 8.06%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 52,756 48,197 39,239 44,212 49,594 47,376 46,937 8.06%
NOSH 45,091 45,044 45,102 45,114 45,085 45,120 45,131 -0.05%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 2.37% -0.35% -18.42% -19.99% 3.08% 2.16% 2.23% -
ROE 5.24% -3.17% -27.34% -13.83% 9.44% 4.35% 3.28% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 372.09 265.30 169.20 90.39 380.83 280.82 177.63 63.34%
EPS 6.13 -3.39 -23.79 -13.55 10.38 4.57 3.41 47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.07 0.87 0.98 1.10 1.05 1.04 8.13%
Adjusted Per Share Value based on latest NOSH - 45,114
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 19.38 13.80 8.81 4.71 19.83 14.63 9.26 63.25%
EPS 0.32 -0.18 -1.24 -0.71 0.54 0.24 0.18 46.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0557 0.0453 0.0511 0.0573 0.0547 0.0542 8.04%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.40 0.37 0.38 0.30 0.35 0.43 0.46 -
P/RPS 0.11 0.14 0.22 0.33 0.09 0.15 0.26 -43.49%
P/EPS 6.52 -10.91 -1.60 -2.21 3.37 9.41 13.49 -38.27%
EY 15.34 -9.16 -62.61 -45.17 29.66 10.63 7.41 62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.44 0.31 0.32 0.41 0.44 -15.72%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 26/07/12 26/04/12 30/01/12 28/10/11 27/07/11 27/04/11 -
Price 0.40 0.40 0.35 0.36 0.31 0.48 0.48 -
P/RPS 0.11 0.15 0.21 0.40 0.08 0.17 0.27 -44.89%
P/EPS 6.52 -11.80 -1.47 -2.66 2.99 10.50 14.08 -40.00%
EY 15.34 -8.47 -67.97 -37.64 33.49 9.52 7.10 66.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.37 0.28 0.46 0.46 -18.17%

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