[DNONCE] QoQ TTM Result on 31-May-2014 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 47.94%
YoY- -1322.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 236,177 190,269 178,762 168,104 170,044 173,117 177,807 20.89%
PBT 11,183 10,457 3,628 -7,447 -15,097 -15,778 -9,698 -
Tax -1,322 -1,064 -1,029 -417 -202 -130 -86 521.33%
NP 9,861 9,393 2,599 -7,864 -15,299 -15,908 -9,784 -
-
NP to SH 9,794 9,136 2,305 -8,070 -15,502 -15,897 -9,741 -
-
Tax Rate 11.82% 10.18% 28.36% - - - - -
Total Cost 226,316 180,876 176,163 175,968 185,343 189,025 187,591 13.36%
-
Net Worth 45,000 45,138 45,112 41,025 37,379 37,445 43,757 1.89%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 45,000 45,138 45,112 41,025 37,379 37,445 43,757 1.89%
NOSH 45,000 45,138 45,112 45,082 44,499 45,115 45,110 -0.16%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 4.18% 4.94% 1.45% -4.68% -9.00% -9.19% -5.50% -
ROE 21.76% 20.24% 5.11% -19.67% -41.47% -42.45% -22.26% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 524.84 421.52 396.26 372.88 382.12 383.72 394.16 21.09%
EPS 21.76 20.24 5.11 -17.90 -34.84 -35.24 -21.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.91 0.84 0.83 0.97 2.05%
Adjusted Per Share Value based on latest NOSH - 45,082
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 27.18 21.90 20.57 19.35 19.57 19.92 20.46 20.90%
EPS 1.13 1.05 0.27 -0.93 -1.78 -1.83 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0519 0.0519 0.0472 0.043 0.0431 0.0504 1.84%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.375 0.43 0.37 0.33 0.28 0.32 0.32 -
P/RPS 0.07 0.10 0.09 0.09 0.07 0.08 0.08 -8.53%
P/EPS 1.72 2.12 7.24 -1.84 -0.80 -0.91 -1.48 -
EY 58.04 47.07 13.81 -54.24 -124.41 -110.11 -67.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.37 0.36 0.33 0.39 0.33 9.89%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 26/01/15 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 -
Price 0.415 0.39 0.33 0.42 0.325 0.31 0.32 -
P/RPS 0.08 0.09 0.08 0.11 0.09 0.08 0.08 0.00%
P/EPS 1.91 1.93 6.46 -2.35 -0.93 -0.88 -1.48 -
EY 52.44 51.90 15.48 -42.62 -107.19 -113.67 -67.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.33 0.46 0.39 0.37 0.33 17.49%

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