[DNONCE] QoQ TTM Result on 28-Feb-2013 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 45.92%
YoY- 280.52%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 173,117 177,807 181,602 181,910 174,996 167,780 164,487 3.46%
PBT -15,778 -9,698 1,622 19,046 13,125 4,688 2,475 -
Tax -130 -86 -660 -839 -653 -716 -332 -46.44%
NP -15,908 -9,784 962 18,207 12,472 3,972 2,143 -
-
NP to SH -15,897 -9,741 660 13,700 9,389 2,976 1,301 -
-
Tax Rate - - 40.69% 4.41% 4.98% 15.27% 13.41% -
Total Cost 189,025 187,591 180,640 163,703 162,524 163,808 162,344 10.66%
-
Net Worth 37,445 43,757 50,074 54,000 52,835 45,094 48,260 -15.54%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 37,445 43,757 50,074 54,000 52,835 45,094 48,260 -15.54%
NOSH 45,115 45,110 45,111 44,999 44,776 45,094 45,103 0.01%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin -9.19% -5.50% 0.53% 10.01% 7.13% 2.37% 1.30% -
ROE -42.45% -22.26% 1.32% 25.37% 17.77% 6.60% 2.70% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 383.72 394.16 402.56 404.24 390.82 372.06 364.69 3.44%
EPS -35.24 -21.59 1.46 30.44 20.97 6.60 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.97 1.11 1.20 1.18 1.00 1.07 -15.56%
Adjusted Per Share Value based on latest NOSH - 44,999
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 19.92 20.46 20.90 20.94 20.14 19.31 18.93 3.45%
EPS -1.83 -1.12 0.08 1.58 1.08 0.34 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0504 0.0576 0.0621 0.0608 0.0519 0.0555 -15.50%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.32 0.32 0.35 0.34 0.45 0.40 0.37 -
P/RPS 0.08 0.08 0.09 0.08 0.12 0.11 0.10 -13.81%
P/EPS -0.91 -1.48 23.92 1.12 2.15 6.06 12.83 -
EY -110.11 -67.48 4.18 89.54 46.60 16.50 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.32 0.28 0.38 0.40 0.35 7.47%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 31/10/13 29/07/13 25/04/13 29/01/13 31/10/12 26/07/12 -
Price 0.31 0.32 0.36 0.37 0.35 0.40 0.40 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.11 0.11 -19.11%
P/EPS -0.88 -1.48 24.61 1.22 1.67 6.06 13.87 -
EY -113.67 -67.48 4.06 82.28 59.91 16.50 7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.32 0.31 0.30 0.40 0.37 0.00%

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