[DNONCE] YoY Cumulative 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- -230.59%
YoY- -1327.51%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 54,811 43,304 47,994 40,778 38,367 45,108 44,953 3.35%
PBT 1,298 -5,531 549 -7,888 1,023 709 556 15.16%
Tax -280 -245 -201 -264 -463 -173 -269 0.66%
NP 1,018 -5,776 348 -8,152 560 536 287 23.48%
-
NP to SH 975 -5,856 300 -6,113 498 101 147 37.05%
-
Tax Rate 21.57% - 36.61% - 45.26% 24.40% 48.38% -
Total Cost 53,793 49,080 47,646 48,930 37,807 44,572 44,666 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 2.06% -15.64% 0.57% -13.83% 1.07% 0.23% 0.34% -
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 121.43 95.98 107.19 90.39 84.75 98.26 100.91 3.13%
EPS 2.16 -12.98 0.67 -13.55 1.10 0.22 0.33 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 6.31 4.98 5.52 4.69 4.42 5.19 5.17 3.37%
EPS 0.11 -0.67 0.03 -0.70 0.06 0.01 0.02 32.84%
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 0.35 0.33 0.42 0.33 0.57 0.34 0.18 11.71%
P/EPS 19.91 -2.47 67.16 -2.21 43.64 150.00 54.55 -15.45%
EY 5.02 -40.56 1.49 -45.17 2.29 0.67 1.83 18.30%
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 0.32 0.32 0.33 0.40 0.57 0.39 0.12 17.75%
P/EPS 18.06 -2.39 52.24 -2.66 44.09 172.73 36.36 -11.00%
EY 5.54 -41.87 1.91 -37.64 2.27 0.58 2.75 12.37%
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