[DNONCE] QoQ Quarter Result on 31-May-2013 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -1085.29%
YoY- -138.53%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 39,377 43,304 44,483 42,880 42,450 47,994 48,278 -12.73%
PBT 727 -5,531 -6,823 -3,470 46 549 4,497 -70.42%
Tax -287 -245 462 -132 -215 -201 -112 87.58%
NP 440 -5,776 -6,361 -3,602 -169 348 4,385 -78.49%
-
NP to SH 89 -5,856 -6,108 -3,627 -306 300 4,293 -92.50%
-
Tax Rate 39.48% - - - 467.39% 36.61% 2.49% -
Total Cost 38,937 49,080 50,844 46,482 42,619 47,646 43,893 -7.69%
-
Net Worth 37,379 37,445 43,757 50,074 54,000 52,835 45,094 -11.78%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 37,379 37,445 43,757 50,074 54,000 52,835 45,094 -11.78%
NOSH 44,499 45,115 45,110 45,111 44,999 44,776 45,094 -0.88%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 1.12% -13.34% -14.30% -8.40% -0.40% 0.73% 9.08% -
ROE 0.24% -15.64% -13.96% -7.24% -0.57% 0.57% 9.52% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 88.49 95.98 98.61 95.05 94.33 107.19 107.06 -11.95%
EPS 0.20 -12.98 -13.54 -8.04 -0.68 0.67 9.52 -92.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.97 1.11 1.20 1.18 1.00 -11.00%
Adjusted Per Share Value based on latest NOSH - 45,111
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 4.53 4.98 5.12 4.93 4.89 5.52 5.56 -12.79%
EPS 0.01 -0.67 -0.70 -0.42 -0.04 0.03 0.49 -92.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0431 0.0504 0.0576 0.0621 0.0608 0.0519 -11.81%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.28 0.32 0.32 0.35 0.34 0.45 0.40 -
P/RPS 0.32 0.33 0.32 0.37 0.36 0.42 0.37 -9.24%
P/EPS 140.00 -2.47 -2.36 -4.35 -50.00 67.16 4.20 942.41%
EY 0.71 -40.56 -42.31 -22.97 -2.00 1.49 23.80 -90.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.33 0.32 0.28 0.38 0.40 -12.06%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 28/01/14 31/10/13 29/07/13 25/04/13 29/01/13 31/10/12 -
Price 0.325 0.31 0.32 0.36 0.37 0.35 0.40 -
P/RPS 0.37 0.32 0.32 0.38 0.39 0.33 0.37 0.00%
P/EPS 162.50 -2.39 -2.36 -4.48 -54.41 52.24 4.20 1051.62%
EY 0.62 -41.87 -42.31 -22.33 -1.84 1.91 23.80 -91.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.33 0.32 0.31 0.30 0.40 -1.67%

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