[DNONCE] QoQ TTM Result on 28-Feb-2014 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 2.48%
YoY- -213.15%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 190,269 178,762 168,104 170,044 173,117 177,807 181,602 3.15%
PBT 10,457 3,628 -7,447 -15,097 -15,778 -9,698 1,622 246.00%
Tax -1,064 -1,029 -417 -202 -130 -86 -660 37.44%
NP 9,393 2,599 -7,864 -15,299 -15,908 -9,784 962 356.19%
-
NP to SH 9,136 2,305 -8,070 -15,502 -15,897 -9,741 660 475.59%
-
Tax Rate 10.18% 28.36% - - - - 40.69% -
Total Cost 180,876 176,163 175,968 185,343 189,025 187,591 180,640 0.08%
-
Net Worth 45,138 45,112 41,025 37,379 37,445 43,757 50,074 -6.67%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 45,138 45,112 41,025 37,379 37,445 43,757 50,074 -6.67%
NOSH 45,138 45,112 45,082 44,499 45,115 45,110 45,111 0.03%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 4.94% 1.45% -4.68% -9.00% -9.19% -5.50% 0.53% -
ROE 20.24% 5.11% -19.67% -41.47% -42.45% -22.26% 1.32% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 421.52 396.26 372.88 382.12 383.72 394.16 402.56 3.11%
EPS 20.24 5.11 -17.90 -34.84 -35.24 -21.59 1.46 476.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.91 0.84 0.83 0.97 1.11 -6.71%
Adjusted Per Share Value based on latest NOSH - 44,499
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 21.90 20.57 19.35 19.57 19.92 20.46 20.90 3.16%
EPS 1.05 0.27 -0.93 -1.78 -1.83 -1.12 0.08 455.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0519 0.0472 0.043 0.0431 0.0504 0.0576 -6.70%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.43 0.37 0.33 0.28 0.32 0.32 0.35 -
P/RPS 0.10 0.09 0.09 0.07 0.08 0.08 0.09 7.26%
P/EPS 2.12 7.24 -1.84 -0.80 -0.91 -1.48 23.92 -80.09%
EY 47.07 13.81 -54.24 -124.41 -110.11 -67.48 4.18 401.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.36 0.33 0.39 0.33 0.32 21.74%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 26/01/15 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 -
Price 0.39 0.33 0.42 0.325 0.31 0.32 0.36 -
P/RPS 0.09 0.08 0.11 0.09 0.08 0.08 0.09 0.00%
P/EPS 1.93 6.46 -2.35 -0.93 -0.88 -1.48 24.61 -81.64%
EY 51.90 15.48 -42.62 -107.19 -113.67 -67.48 4.06 445.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.46 0.39 0.37 0.33 0.32 14.08%

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