[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2014 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 217.48%
YoY- 123.66%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 183,988 140,096 54,811 178,764 123,622 82,682 43,304 162.55%
PBT 3,273 2,751 1,298 3,628 -624 -4,804 -5,531 -
Tax -928 -825 -280 -1,029 -879 -532 -245 143.18%
NP 2,345 1,926 1,018 2,599 -1,503 -5,336 -5,776 -
-
NP to SH 1,977 1,722 975 2,305 -1,962 -5,767 -5,856 -
-
Tax Rate 28.35% 29.99% 21.57% 28.36% - - - -
Total Cost 181,643 138,170 53,793 176,165 125,125 88,018 49,080 139.45%
-
Net Worth 50,102 50,037 47,395 45,588 41,044 37,875 37,445 21.44%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 50,102 50,037 47,395 45,588 41,044 37,875 37,445 21.44%
NOSH 45,136 45,078 45,138 45,137 45,103 45,089 45,115 0.03%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 1.27% 1.37% 1.86% 1.45% -1.22% -6.45% -13.34% -
ROE 3.95% 3.44% 2.06% 5.06% -4.78% -15.23% -15.64% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 407.62 310.78 121.43 396.05 274.09 183.37 95.98 162.48%
EPS 4.38 3.82 2.16 5.11 -4.35 -12.79 -12.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.05 1.01 0.91 0.84 0.83 21.40%
Adjusted Per Share Value based on latest NOSH - 45,112
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 21.25 16.18 6.33 20.64 14.28 9.55 5.00 162.60%
EPS 0.23 0.20 0.11 0.27 -0.23 -0.67 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0579 0.0578 0.0547 0.0526 0.0474 0.0437 0.0432 21.58%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.44 0.375 0.43 0.37 0.33 0.28 0.32 -
P/RPS 0.11 0.12 0.35 0.09 0.12 0.15 0.33 -51.95%
P/EPS 10.05 9.82 19.91 7.25 -7.59 -2.19 -2.47 -
EY 9.95 10.19 5.02 13.80 -13.18 -45.68 -40.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.41 0.37 0.36 0.33 0.39 1.70%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/07/15 28/04/15 26/01/15 31/10/14 25/07/14 28/04/14 28/01/14 -
Price 0.51 0.415 0.39 0.33 0.42 0.325 0.31 -
P/RPS 0.13 0.13 0.32 0.08 0.15 0.18 0.32 -45.17%
P/EPS 11.64 10.86 18.06 6.46 -9.66 -2.54 -2.39 -
EY 8.59 9.20 5.54 15.47 -10.36 -39.35 -41.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.37 0.33 0.46 0.39 0.37 15.63%

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