[DNONCE] QoQ 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- 4175.28%
YoY- 204.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 85,285 54,811 55,141 40,940 39,377 43,304 44,483 54.51%
PBT 1,453 1,298 4,252 4,180 727 -5,531 -6,823 -
Tax -545 -280 -150 -347 -287 -245 462 -
NP 908 1,018 4,102 3,833 440 -5,776 -6,361 -
-
NP to SH 747 975 4,267 3,805 89 -5,856 -6,108 -
-
Tax Rate 37.51% 21.57% 3.53% 8.30% 39.48% - - -
Total Cost 84,377 53,793 51,039 37,107 38,937 49,080 50,844 40.30%
-
Net Worth 49,950 47,395 45,112 41,025 37,379 37,445 43,757 9.25%
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 49,950 47,395 45,112 41,025 37,379 37,445 43,757 9.25%
NOSH 45,000 45,138 45,112 45,082 44,499 45,115 45,110 -0.16%
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 1.06% 1.86% 7.44% 9.36% 1.12% -13.34% -14.30% -
ROE 1.50% 2.06% 9.46% 9.27% 0.24% -15.64% -13.96% -
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 189.52 121.43 122.23 90.81 88.49 95.98 98.61 54.76%
EPS 1.66 2.16 9.46 8.44 0.20 -12.98 -13.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.00 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 9.82 6.31 6.35 4.71 4.53 4.98 5.12 54.55%
EPS 0.09 0.11 0.49 0.44 0.01 -0.67 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0545 0.0519 0.0472 0.043 0.0431 0.0504 9.21%
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 0.20 0.35 0.30 0.36 0.32 0.33 0.32 -26.96%
P/EPS 22.59 19.91 3.91 3.91 140.00 -2.47 -2.36 -
EY 4.43 5.02 25.56 25.58 0.71 -40.56 -42.31 -
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 0.22 0.32 0.27 0.46 0.37 0.32 0.32 -22.15%
P/EPS 25.00 18.06 3.49 4.98 162.50 -2.39 -2.36 -
EY 4.00 5.54 28.66 20.10 0.62 -41.87 -42.31 -
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