[DNONCE] QoQ Quarter Result on 30-Nov-2013 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 4.13%
YoY- -2052.0%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 55,141 40,940 39,377 43,304 44,483 42,880 42,450 18.99%
PBT 4,252 4,180 727 -5,531 -6,823 -3,470 46 1927.57%
Tax -150 -347 -287 -245 462 -132 -215 -21.28%
NP 4,102 3,833 440 -5,776 -6,361 -3,602 -169 -
-
NP to SH 4,267 3,805 89 -5,856 -6,108 -3,627 -306 -
-
Tax Rate 3.53% 8.30% 39.48% - - - 467.39% -
Total Cost 51,039 37,107 38,937 49,080 50,844 46,482 42,619 12.73%
-
Net Worth 45,112 41,025 37,379 37,445 43,757 50,074 54,000 -11.26%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 45,112 41,025 37,379 37,445 43,757 50,074 54,000 -11.26%
NOSH 45,112 45,082 44,499 45,115 45,110 45,111 44,999 0.16%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 7.44% 9.36% 1.12% -13.34% -14.30% -8.40% -0.40% -
ROE 9.46% 9.27% 0.24% -15.64% -13.96% -7.24% -0.57% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 122.23 90.81 88.49 95.98 98.61 95.05 94.33 18.79%
EPS 9.46 8.44 0.20 -12.98 -13.54 -8.04 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.84 0.83 0.97 1.11 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 45,115
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 6.37 4.73 4.55 5.00 5.14 4.95 4.90 19.05%
EPS 0.49 0.44 0.01 -0.68 -0.71 -0.42 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0474 0.0432 0.0432 0.0505 0.0578 0.0624 -11.30%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.37 0.33 0.28 0.32 0.32 0.35 0.34 -
P/RPS 0.30 0.36 0.32 0.33 0.32 0.37 0.36 -11.41%
P/EPS 3.91 3.91 140.00 -2.47 -2.36 -4.35 -50.00 -
EY 25.56 25.58 0.71 -40.56 -42.31 -22.97 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.33 0.39 0.33 0.32 0.28 20.35%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 25/04/13 -
Price 0.33 0.42 0.325 0.31 0.32 0.36 0.37 -
P/RPS 0.27 0.46 0.37 0.32 0.32 0.38 0.39 -21.68%
P/EPS 3.49 4.98 162.50 -2.39 -2.36 -4.48 -54.41 -
EY 28.66 20.10 0.62 -41.87 -42.31 -22.33 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.39 0.37 0.33 0.32 0.31 4.24%

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