[DNONCE] QoQ TTM Result on 31-May-2015 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -36.25%
YoY- 177.37%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 172,170 214,145 223,772 239,129 236,177 190,269 178,762 -2.48%
PBT 94 3,067 4,258 7,525 11,183 10,457 3,628 -91.30%
Tax -3,103 -3,251 -3,039 -1,078 -1,322 -1,064 -1,029 109.14%
NP -3,009 -184 1,219 6,447 9,861 9,393 2,599 -
-
NP to SH -3,927 -1,040 397 6,244 9,794 9,136 2,305 -
-
Tax Rate 3,301.06% 106.00% 71.37% 14.33% 11.82% 10.18% 28.36% -
Total Cost 175,179 214,329 222,553 232,682 226,316 180,876 176,163 -0.37%
-
Net Worth 0 37,714 50,527 44,736 45,000 45,138 45,112 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 37,714 50,527 44,736 45,000 45,138 45,112 -
NOSH 179,831 94,285 45,113 44,736 45,000 45,138 45,112 152.04%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin -1.75% -0.09% 0.54% 2.70% 4.18% 4.94% 1.45% -
ROE 0.00% -2.76% 0.79% 13.96% 21.76% 20.24% 5.11% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 95.74 227.12 496.02 534.52 524.84 421.52 396.26 -61.30%
EPS -2.18 -1.10 0.88 13.96 21.76 20.24 5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 1.12 1.00 1.00 1.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 44,736
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 19.88 24.73 25.84 27.62 27.27 21.97 20.64 -2.47%
EPS -0.45 -0.12 0.05 0.72 1.13 1.06 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0436 0.0584 0.0517 0.052 0.0521 0.0521 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.185 0.18 0.395 0.44 0.375 0.43 0.37 -
P/RPS 0.19 0.08 0.08 0.08 0.07 0.10 0.09 64.79%
P/EPS -8.47 -16.32 44.89 3.15 1.72 2.12 7.24 -
EY -11.80 -6.13 2.23 31.72 58.04 47.07 13.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.45 0.35 0.44 0.38 0.43 0.37 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 29/01/16 29/10/15 29/07/15 28/04/15 26/01/15 31/10/14 -
Price 0.00 0.185 0.215 0.51 0.415 0.39 0.33 -
P/RPS 0.00 0.08 0.04 0.10 0.08 0.09 0.08 -
P/EPS 0.00 -16.77 24.43 3.65 1.91 1.93 6.46 -
EY 0.00 -5.96 4.09 27.37 52.44 51.90 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.19 0.51 0.42 0.39 0.33 -

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