[DNONCE] QoQ TTM Result on 30-Nov-2015 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -361.96%
YoY- -111.38%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 176,078 172,170 172,170 214,145 223,772 239,129 236,177 -20.86%
PBT -4,839 94 94 3,067 4,258 7,525 11,183 -
Tax -1,565 -3,103 -3,103 -3,251 -3,039 -1,078 -1,322 14.39%
NP -6,404 -3,009 -3,009 -184 1,219 6,447 9,861 -
-
NP to SH -6,926 -3,927 -3,927 -1,040 397 6,244 9,794 -
-
Tax Rate - 3,301.06% 3,301.06% 106.00% 71.37% 14.33% 11.82% -
Total Cost 182,482 175,179 175,179 214,329 222,553 232,682 226,316 -15.76%
-
Net Worth 66,783 70,134 0 37,714 50,527 44,736 45,000 36.97%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 66,783 70,134 0 37,714 50,527 44,736 45,000 36.97%
NOSH 180,495 179,831 179,831 94,285 45,113 44,736 45,000 202.52%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin -3.64% -1.75% -1.75% -0.09% 0.54% 2.70% 4.18% -
ROE -10.37% -5.60% 0.00% -2.76% 0.79% 13.96% 21.76% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 97.55 95.74 95.74 227.12 496.02 534.52 524.84 -73.84%
EPS -3.84 -2.18 -2.18 -1.10 0.88 13.96 21.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.00 0.40 1.12 1.00 1.00 -54.72%
Adjusted Per Share Value based on latest NOSH - 94,285
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 20.26 19.81 19.81 24.64 25.75 27.52 27.18 -20.87%
EPS -0.80 -0.45 -0.45 -0.12 0.05 0.72 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0807 0.00 0.0434 0.0581 0.0515 0.0518 37.01%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.25 0.185 0.185 0.18 0.395 0.44 0.375 -
P/RPS 0.26 0.19 0.19 0.08 0.08 0.08 0.07 184.54%
P/EPS -6.52 -8.47 -8.47 -16.32 44.89 3.15 1.72 -
EY -15.35 -11.80 -11.80 -6.13 2.23 31.72 58.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.00 0.45 0.35 0.44 0.38 59.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 29/07/16 27/04/16 - 29/01/16 29/10/15 29/07/15 28/04/15 -
Price 0.22 0.215 0.00 0.185 0.215 0.51 0.415 -
P/RPS 0.23 0.22 0.00 0.08 0.04 0.10 0.08 132.01%
P/EPS -5.73 -9.85 0.00 -16.77 24.43 3.65 1.91 -
EY -17.44 -10.16 0.00 -5.96 4.09 27.37 52.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.00 0.46 0.19 0.51 0.42 31.10%

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