[DNONCE] QoQ Cumulative 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- 65.98%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 140,096 54,811 178,764 123,622 82,682 43,304 177,807 -14.73%
PBT 2,751 1,298 3,628 -624 -4,804 -5,531 -9,697 -
Tax -825 -280 -1,029 -879 -532 -245 -87 349.86%
NP 1,926 1,018 2,599 -1,503 -5,336 -5,776 -9,784 -
-
NP to SH 1,722 975 2,305 -1,962 -5,767 -5,856 -9,742 -
-
Tax Rate 29.99% 21.57% 28.36% - - - - -
Total Cost 138,170 53,793 176,165 125,125 88,018 49,080 187,591 -18.48%
-
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 3.44% 2.06% 5.06% -4.78% -15.23% -15.64% -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 310.78 121.43 396.05 274.09 183.37 95.98 394.23 -14.70%
EPS 3.82 2.16 5.11 -4.35 -12.79 -12.98 -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 16.12 6.31 20.57 14.23 9.52 4.98 20.46 -14.73%
EPS 0.20 0.11 0.27 -0.23 -0.66 -0.67 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0545 0.0525 0.0472 0.0436 0.0431 0.0503 9.48%
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 0.12 0.35 0.09 0.12 0.15 0.33 0.08 31.13%
P/EPS 9.82 19.91 7.25 -7.59 -2.19 -2.47 -1.48 -
EY 10.19 5.02 13.80 -13.18 -45.68 -40.56 -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 0.13 0.32 0.08 0.15 0.18 0.32 0.08 38.34%
P/EPS 10.86 18.06 6.46 -9.66 -2.54 -2.39 -1.48 -
EY 9.20 5.54 15.47 -10.36 -39.35 -41.87 -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