[DNONCE] QoQ Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 85.77%
YoY- -174.05%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 90,444 47,994 167,779 119,501 76,314 40,778 171,699 -34.80%
PBT 596 549 4,688 191 -13,763 -7,888 6,585 -79.87%
Tax -416 -201 -716 -604 -293 -264 -1,293 -53.07%
NP 180 348 3,972 -413 -14,056 -8,152 5,292 -89.52%
-
NP to SH -6 300 2,766 -1,527 -10,730 -6,113 4,681 -
-
Tax Rate 69.80% 36.61% 15.27% 316.23% - - 19.64% -
Total Cost 90,264 47,646 163,807 119,914 90,370 48,930 166,407 -33.51%
-
Net Worth 72,000 52,835 52,756 48,197 39,239 44,212 49,594 28.24%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 72,000 52,835 52,756 48,197 39,239 44,212 49,594 28.24%
NOSH 60,000 44,776 45,091 45,044 45,102 45,114 45,085 21.01%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.20% 0.73% 2.37% -0.35% -18.42% -19.99% 3.08% -
ROE -0.01% 0.57% 5.24% -3.17% -27.34% -13.83% 9.44% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 150.74 107.19 372.09 265.30 169.20 90.39 380.83 -46.12%
EPS -0.01 0.67 6.13 -3.39 -23.79 -13.55 10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.17 1.07 0.87 0.98 1.10 5.97%
Adjusted Per Share Value based on latest NOSH - 45,103
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 10.41 5.52 19.31 13.75 8.78 4.69 19.76 -34.79%
EPS 0.00 0.03 0.32 -0.18 -1.23 -0.70 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0608 0.0607 0.0555 0.0452 0.0509 0.0571 28.24%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.34 0.45 0.40 0.37 0.38 0.30 0.35 -
P/RPS 0.23 0.42 0.11 0.14 0.22 0.33 0.09 87.02%
P/EPS -3,400.00 67.16 6.52 -10.91 -1.60 -2.21 3.37 -
EY -0.03 1.49 15.34 -9.16 -62.61 -45.17 29.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.34 0.35 0.44 0.31 0.32 -8.52%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 29/01/13 31/10/12 26/07/12 26/04/12 30/01/12 28/10/11 -
Price 0.37 0.35 0.40 0.40 0.35 0.36 0.31 -
P/RPS 0.25 0.33 0.11 0.15 0.21 0.40 0.08 113.89%
P/EPS -3,700.00 52.24 6.52 -11.80 -1.47 -2.66 2.99 -
EY -0.03 1.91 15.34 -8.47 -67.97 -37.64 33.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.34 0.37 0.40 0.37 0.28 7.02%

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