[DNONCE] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -622.37%
YoY- -1327.51%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 219,244 173,216 191,976 163,112 153,468 180,432 179,812 3.35%
PBT 5,192 -22,124 2,196 -31,552 4,092 2,836 2,224 15.16%
Tax -1,120 -980 -804 -1,056 -1,852 -692 -1,076 0.66%
NP 4,072 -23,104 1,392 -32,608 2,240 2,144 1,148 23.48%
-
NP to SH 3,900 -23,424 1,200 -24,452 1,992 404 588 37.05%
-
Tax Rate 21.57% - 36.61% - 45.26% 24.40% 48.38% -
Total Cost 215,172 196,320 190,584 195,720 151,228 178,288 178,664 3.14%
-
Net Worth 47,395 37,445 52,835 44,212 46,630 43,613 43,654 1.37%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 47,395 37,445 52,835 44,212 46,630 43,613 43,654 1.37%
NOSH 45,138 45,115 44,776 45,114 45,272 45,909 44,545 0.22%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 1.86% -13.34% 0.73% -19.99% 1.46% 1.19% 0.64% -
ROE 8.23% -62.55% 2.27% -55.31% 4.27% 0.93% 1.35% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 485.71 383.94 428.75 361.55 338.99 393.02 403.66 3.13%
EPS 8.64 -51.92 2.68 -54.20 4.40 0.88 1.32 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.83 1.18 0.98 1.03 0.95 0.98 1.15%
Adjusted Per Share Value based on latest NOSH - 45,114
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 25.23 19.93 22.09 18.77 17.66 20.76 20.69 3.36%
EPS 0.45 -2.70 0.14 -2.81 0.23 0.05 0.07 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0431 0.0608 0.0509 0.0537 0.0502 0.0502 1.37%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.43 0.32 0.45 0.30 0.48 0.33 0.18 -
P/RPS 0.09 0.08 0.10 0.08 0.14 0.08 0.04 14.46%
P/EPS 4.98 -0.62 16.79 -0.55 10.91 37.50 13.64 -15.45%
EY 20.09 -162.25 5.96 -180.67 9.17 2.67 7.33 18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.31 0.47 0.35 0.18 14.69%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 26/01/15 28/01/14 29/01/13 30/01/12 26/01/11 27/01/10 21/01/09 -
Price 0.39 0.31 0.35 0.36 0.485 0.38 0.12 -
P/RPS 0.08 0.08 0.08 0.10 0.14 0.10 0.03 17.75%
P/EPS 4.51 -0.60 13.06 -0.66 11.02 43.18 9.09 -11.02%
EY 22.15 -167.48 7.66 -150.56 9.07 2.32 11.00 12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.30 0.37 0.47 0.40 0.12 20.63%

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