[DNONCE] QoQ TTM Result on 30-Nov-2013 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -63.2%
YoY- -269.32%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 178,762 168,104 170,044 173,117 177,807 181,602 181,910 -1.15%
PBT 3,628 -7,447 -15,097 -15,778 -9,698 1,622 19,046 -66.79%
Tax -1,029 -417 -202 -130 -86 -660 -839 14.53%
NP 2,599 -7,864 -15,299 -15,908 -9,784 962 18,207 -72.58%
-
NP to SH 2,305 -8,070 -15,502 -15,897 -9,741 660 13,700 -69.42%
-
Tax Rate 28.36% - - - - 40.69% 4.41% -
Total Cost 176,163 175,968 185,343 189,025 187,591 180,640 163,703 4.99%
-
Net Worth 45,112 41,025 37,379 37,445 43,757 50,074 54,000 -11.26%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 45,112 41,025 37,379 37,445 43,757 50,074 54,000 -11.26%
NOSH 45,112 45,082 44,499 45,115 45,110 45,111 44,999 0.16%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 1.45% -4.68% -9.00% -9.19% -5.50% 0.53% 10.01% -
ROE 5.11% -19.67% -41.47% -42.45% -22.26% 1.32% 25.37% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 396.26 372.88 382.12 383.72 394.16 402.56 404.24 -1.31%
EPS 5.11 -17.90 -34.84 -35.24 -21.59 1.46 30.44 -69.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.84 0.83 0.97 1.11 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 45,115
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 20.64 19.41 19.64 19.99 20.53 20.97 21.01 -1.17%
EPS 0.27 -0.93 -1.79 -1.84 -1.12 0.08 1.58 -69.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0474 0.0432 0.0432 0.0505 0.0578 0.0624 -11.30%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.37 0.33 0.28 0.32 0.32 0.35 0.34 -
P/RPS 0.09 0.09 0.07 0.08 0.08 0.09 0.08 8.14%
P/EPS 7.24 -1.84 -0.80 -0.91 -1.48 23.92 1.12 245.83%
EY 13.81 -54.24 -124.41 -110.11 -67.48 4.18 89.54 -71.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.33 0.39 0.33 0.32 0.28 20.35%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 25/04/13 -
Price 0.33 0.42 0.325 0.31 0.32 0.36 0.37 -
P/RPS 0.08 0.11 0.09 0.08 0.08 0.09 0.09 -7.53%
P/EPS 6.46 -2.35 -0.93 -0.88 -1.48 24.61 1.22 202.87%
EY 15.48 -42.62 -107.19 -113.67 -67.48 4.06 82.28 -67.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.39 0.37 0.33 0.32 0.31 4.24%

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