[DNONCE] YoY Quarter Result on 30-Nov-2013 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 4.13%
YoY- -2052.0%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 45,979 45,184 54,811 43,304 47,994 40,778 38,367 3.05%
PBT 1,544 107 1,298 -5,531 549 -7,888 1,023 7.09%
Tax -471 -492 -280 -245 -201 -264 -463 0.28%
NP 1,073 -385 1,018 -5,776 348 -8,152 560 11.43%
-
NP to SH 882 -462 975 -5,856 300 -6,113 498 9.98%
-
Tax Rate 30.51% 459.81% 21.57% - 36.61% - 45.26% -
Total Cost 44,906 45,569 53,793 49,080 47,646 48,930 37,807 2.90%
-
Net Worth 66,599 37,714 47,395 37,445 52,835 44,212 46,630 6.11%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 66,599 37,714 47,395 37,445 52,835 44,212 46,630 6.11%
NOSH 179,999 94,285 45,138 45,115 44,776 45,114 45,272 25.83%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.33% -0.85% 1.86% -13.34% 0.73% -19.99% 1.46% -
ROE 1.32% -1.23% 2.06% -15.64% 0.57% -13.83% 1.07% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 25.54 47.92 121.43 95.98 107.19 90.39 84.75 -18.10%
EPS 0.49 -0.49 2.16 -12.98 0.67 -13.55 1.10 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 1.05 0.83 1.18 0.98 1.03 -15.67%
Adjusted Per Share Value based on latest NOSH - 45,115
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 5.29 5.20 6.31 4.98 5.52 4.69 4.42 3.03%
EPS 0.10 -0.05 0.11 -0.67 0.03 -0.70 0.06 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0434 0.0545 0.0431 0.0608 0.0509 0.0537 6.09%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.275 0.18 0.43 0.32 0.45 0.30 0.48 -
P/RPS 1.08 0.38 0.35 0.33 0.42 0.33 0.57 11.22%
P/EPS 56.12 -36.73 19.91 -2.47 67.16 -2.21 43.64 4.27%
EY 1.78 -2.72 5.02 -40.56 1.49 -45.17 2.29 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.45 0.41 0.39 0.38 0.31 0.47 7.85%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 26/01/15 28/01/14 29/01/13 30/01/12 26/01/11 -
Price 0.225 0.185 0.39 0.31 0.35 0.36 0.485 -
P/RPS 0.88 0.39 0.32 0.32 0.33 0.40 0.57 7.49%
P/EPS 45.92 -37.76 18.06 -2.39 52.24 -2.66 44.09 0.67%
EY 2.18 -2.65 5.54 -41.87 1.91 -37.64 2.27 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.37 0.37 0.30 0.37 0.47 4.43%

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