[DNONCE] QoQ TTM Result on 29-Feb-2012 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -293.01%
YoY- -295.49%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 174,996 167,780 164,487 167,840 174,104 171,693 174,079 0.34%
PBT 13,125 4,688 2,475 -10,073 -2,322 6,589 6,279 63.26%
Tax -653 -716 -332 -473 -1,094 -1,293 -1,217 -33.89%
NP 12,472 3,972 2,143 -10,546 -3,416 5,296 5,062 82.12%
-
NP to SH 9,389 2,976 1,301 -7,589 -1,931 4,680 4,211 70.42%
-
Tax Rate 4.98% 15.27% 13.41% - - 19.62% 19.38% -
Total Cost 162,524 163,808 162,344 178,386 177,520 166,397 169,017 -2.57%
-
Net Worth 52,835 45,094 48,260 39,226 44,212 50,090 47,340 7.57%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 52,835 45,094 48,260 39,226 44,212 50,090 47,340 7.57%
NOSH 44,776 45,094 45,103 45,087 45,114 45,126 45,086 -0.45%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 7.13% 2.37% 1.30% -6.28% -1.96% 3.08% 2.91% -
ROE 17.77% 6.60% 2.70% -19.35% -4.37% 9.34% 8.90% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 390.82 372.06 364.69 372.25 385.92 380.47 386.10 0.81%
EPS 20.97 6.60 2.88 -16.83 -4.28 10.37 9.34 71.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.07 0.87 0.98 1.11 1.05 8.06%
Adjusted Per Share Value based on latest NOSH - 45,087
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 20.14 19.31 18.93 19.32 20.04 19.76 20.03 0.36%
EPS 1.08 0.34 0.15 -0.87 -0.22 0.54 0.48 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0519 0.0555 0.0451 0.0509 0.0576 0.0545 7.54%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.45 0.40 0.37 0.38 0.30 0.35 0.43 -
P/RPS 0.12 0.11 0.10 0.10 0.08 0.09 0.11 5.95%
P/EPS 2.15 6.06 12.83 -2.26 -7.01 3.37 4.60 -39.69%
EY 46.60 16.50 7.80 -44.29 -14.27 29.63 21.72 66.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.35 0.44 0.31 0.32 0.41 -4.92%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 31/10/12 26/07/12 26/04/12 30/01/12 28/10/11 27/07/11 -
Price 0.35 0.40 0.40 0.35 0.36 0.31 0.48 -
P/RPS 0.09 0.11 0.11 0.09 0.09 0.08 0.12 -17.40%
P/EPS 1.67 6.06 13.87 -2.08 -8.41 2.99 5.14 -52.64%
EY 59.91 16.50 7.21 -48.09 -11.89 33.45 19.46 111.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.37 0.40 0.37 0.28 0.46 -24.73%

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