[DNONCE] QoQ TTM Result on 28-Feb-2015 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 7.2%
YoY- 163.18%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 214,145 223,772 239,129 236,177 190,269 178,762 168,104 17.49%
PBT 3,067 4,258 7,525 11,183 10,457 3,628 -7,447 -
Tax -3,251 -3,039 -1,078 -1,322 -1,064 -1,029 -417 292.68%
NP -184 1,219 6,447 9,861 9,393 2,599 -7,864 -91.80%
-
NP to SH -1,040 397 6,244 9,794 9,136 2,305 -8,070 -74.45%
-
Tax Rate 106.00% 71.37% 14.33% 11.82% 10.18% 28.36% - -
Total Cost 214,329 222,553 232,682 226,316 180,876 176,163 175,968 14.03%
-
Net Worth 37,714 50,527 44,736 45,000 45,138 45,112 41,025 -5.45%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 37,714 50,527 44,736 45,000 45,138 45,112 41,025 -5.45%
NOSH 94,285 45,113 44,736 45,000 45,138 45,112 45,082 63.46%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -0.09% 0.54% 2.70% 4.18% 4.94% 1.45% -4.68% -
ROE -2.76% 0.79% 13.96% 21.76% 20.24% 5.11% -19.67% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 227.12 496.02 534.52 524.84 421.52 396.26 372.88 -28.12%
EPS -1.10 0.88 13.96 21.76 20.24 5.11 -17.90 -84.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 1.12 1.00 1.00 1.00 1.00 0.91 -42.15%
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 24.73 25.84 27.62 27.27 21.97 20.64 19.41 17.50%
EPS -0.12 0.05 0.72 1.13 1.06 0.27 -0.93 -74.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0584 0.0517 0.052 0.0521 0.0521 0.0474 -5.41%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.18 0.395 0.44 0.375 0.43 0.37 0.33 -
P/RPS 0.08 0.08 0.08 0.07 0.10 0.09 0.09 -7.54%
P/EPS -16.32 44.89 3.15 1.72 2.12 7.24 -1.84 327.91%
EY -6.13 2.23 31.72 58.04 47.07 13.81 -54.24 -76.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.44 0.38 0.43 0.37 0.36 16.02%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 29/10/15 29/07/15 28/04/15 26/01/15 31/10/14 25/07/14 -
Price 0.185 0.215 0.51 0.415 0.39 0.33 0.42 -
P/RPS 0.08 0.04 0.10 0.08 0.09 0.08 0.11 -19.11%
P/EPS -16.77 24.43 3.65 1.91 1.93 6.46 -2.35 270.21%
EY -5.96 4.09 27.37 52.44 51.90 15.48 -42.62 -73.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.19 0.51 0.42 0.39 0.33 0.46 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