[DNONCE] QoQ TTM Result on 31-May-2012 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 117.14%
YoY- -69.1%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 181,910 174,996 167,780 164,487 167,840 174,104 171,693 3.93%
PBT 19,046 13,125 4,688 2,475 -10,073 -2,322 6,589 103.05%
Tax -839 -653 -716 -332 -473 -1,094 -1,293 -25.06%
NP 18,207 12,472 3,972 2,143 -10,546 -3,416 5,296 127.95%
-
NP to SH 13,700 9,389 2,976 1,301 -7,589 -1,931 4,680 104.77%
-
Tax Rate 4.41% 4.98% 15.27% 13.41% - - 19.62% -
Total Cost 163,703 162,524 163,808 162,344 178,386 177,520 166,397 -1.08%
-
Net Worth 54,000 52,835 45,094 48,260 39,226 44,212 50,090 5.14%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 54,000 52,835 45,094 48,260 39,226 44,212 50,090 5.14%
NOSH 44,999 44,776 45,094 45,103 45,087 45,114 45,126 -0.18%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 10.01% 7.13% 2.37% 1.30% -6.28% -1.96% 3.08% -
ROE 25.37% 17.77% 6.60% 2.70% -19.35% -4.37% 9.34% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 404.24 390.82 372.06 364.69 372.25 385.92 380.47 4.12%
EPS 30.44 20.97 6.60 2.88 -16.83 -4.28 10.37 105.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.00 1.07 0.87 0.98 1.11 5.33%
Adjusted Per Share Value based on latest NOSH - 45,103
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 20.94 20.14 19.31 18.93 19.32 20.04 19.76 3.94%
EPS 1.58 1.08 0.34 0.15 -0.87 -0.22 0.54 104.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0608 0.0519 0.0555 0.0451 0.0509 0.0576 5.14%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.34 0.45 0.40 0.37 0.38 0.30 0.35 -
P/RPS 0.08 0.12 0.11 0.10 0.10 0.08 0.09 -7.55%
P/EPS 1.12 2.15 6.06 12.83 -2.26 -7.01 3.37 -52.05%
EY 89.54 46.60 16.50 7.80 -44.29 -14.27 29.63 109.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.40 0.35 0.44 0.31 0.32 -8.52%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 29/01/13 31/10/12 26/07/12 26/04/12 30/01/12 28/10/11 -
Price 0.37 0.35 0.40 0.40 0.35 0.36 0.31 -
P/RPS 0.09 0.09 0.11 0.11 0.09 0.09 0.08 8.17%
P/EPS 1.22 1.67 6.06 13.87 -2.08 -8.41 2.99 -45.01%
EY 82.28 59.91 16.50 7.21 -48.09 -11.89 33.45 82.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.40 0.37 0.40 0.37 0.28 7.02%

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