[DNONCE] YoY Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -56.62%
YoY- 104.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 180,736 219,244 173,216 191,976 163,112 153,468 180,432 0.02%
PBT 428 5,192 -22,124 2,196 -31,552 4,092 2,836 -27.02%
Tax -1,968 -1,120 -980 -804 -1,056 -1,852 -692 19.01%
NP -1,540 4,072 -23,104 1,392 -32,608 2,240 2,144 -
-
NP to SH -1,848 3,900 -23,424 1,200 -24,452 1,992 404 -
-
Tax Rate 459.81% 21.57% - 36.61% - 45.26% 24.40% -
Total Cost 182,276 215,172 196,320 190,584 195,720 151,228 178,288 0.36%
-
Net Worth 37,714 47,395 37,445 52,835 44,212 46,630 43,613 -2.39%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 37,714 47,395 37,445 52,835 44,212 46,630 43,613 -2.39%
NOSH 94,285 45,138 45,115 44,776 45,114 45,272 45,909 12.73%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -0.85% 1.86% -13.34% 0.73% -19.99% 1.46% 1.19% -
ROE -4.90% 8.23% -62.55% 2.27% -55.31% 4.27% 0.93% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 191.69 485.71 383.94 428.75 361.55 338.99 393.02 -11.27%
EPS -1.96 8.64 -51.92 2.68 -54.20 4.40 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 1.05 0.83 1.18 0.98 1.03 0.95 -13.41%
Adjusted Per Share Value based on latest NOSH - 44,776
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 20.80 25.23 19.93 22.09 18.77 17.66 20.76 0.03%
EPS -0.21 0.45 -2.70 0.14 -2.81 0.23 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0545 0.0431 0.0608 0.0509 0.0537 0.0502 -2.39%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.18 0.43 0.32 0.45 0.30 0.48 0.33 -
P/RPS 0.09 0.09 0.08 0.10 0.08 0.14 0.08 1.98%
P/EPS -9.18 4.98 -0.62 16.79 -0.55 10.91 37.50 -
EY -10.89 20.09 -162.25 5.96 -180.67 9.17 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.39 0.38 0.31 0.47 0.35 4.27%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 26/01/15 28/01/14 29/01/13 30/01/12 26/01/11 27/01/10 -
Price 0.185 0.39 0.31 0.35 0.36 0.485 0.38 -
P/RPS 0.10 0.08 0.08 0.08 0.10 0.14 0.10 0.00%
P/EPS -9.44 4.51 -0.60 13.06 -0.66 11.02 43.18 -
EY -10.59 22.15 -167.48 7.66 -150.56 9.07 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.37 0.30 0.37 0.47 0.40 2.35%

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