[DNONCE] YoY Quarter Result on 31-May-2013 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -1085.29%
YoY- -138.53%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 44,274 43,892 40,940 42,880 43,188 46,541 47,494 -1.16%
PBT -1,906 522 4,180 -3,470 13,954 1,406 1,289 -
Tax -279 -103 -347 -132 -311 -452 -454 -7.78%
NP -2,185 419 3,833 -3,602 13,643 954 835 -
-
NP to SH -2,184 255 3,805 -3,627 9,413 523 194 -
-
Tax Rate - 19.73% 8.30% - 2.23% 32.15% 35.22% -
Total Cost 46,459 43,473 37,107 46,482 29,545 45,587 46,659 -0.07%
-
Net Worth 66,783 49,657 41,025 50,074 48,260 47,340 43,311 7.47%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 66,783 49,657 41,025 50,074 48,260 47,340 43,311 7.47%
NOSH 180,495 44,736 45,082 45,111 45,103 45,086 45,116 25.96%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -4.94% 0.95% 9.36% -8.40% 31.59% 2.05% 1.76% -
ROE -3.27% 0.51% 9.27% -7.24% 19.50% 1.10% 0.45% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 24.53 98.11 90.81 95.05 95.75 103.23 105.27 -21.53%
EPS -1.21 0.57 8.44 -8.04 20.87 1.16 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 1.11 0.91 1.11 1.07 1.05 0.96 -14.67%
Adjusted Per Share Value based on latest NOSH - 45,111
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 5.10 5.05 4.71 4.93 4.97 5.36 5.47 -1.15%
EPS -0.25 0.03 0.44 -0.42 1.08 0.06 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0571 0.0472 0.0576 0.0555 0.0545 0.0498 7.50%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.25 0.44 0.33 0.35 0.37 0.43 0.51 -
P/RPS 1.02 0.45 0.36 0.37 0.39 0.42 0.48 13.37%
P/EPS -20.66 77.19 3.91 -4.35 1.77 37.07 118.60 -
EY -4.84 1.30 25.58 -22.97 56.41 2.70 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.40 0.36 0.32 0.35 0.41 0.53 4.23%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/07/16 29/07/15 25/07/14 29/07/13 26/07/12 27/07/11 29/07/10 -
Price 0.22 0.51 0.42 0.36 0.40 0.48 0.67 -
P/RPS 0.90 0.52 0.46 0.38 0.42 0.46 0.64 5.84%
P/EPS -18.18 89.47 4.98 -4.48 1.92 41.38 155.81 -
EY -5.50 1.12 20.10 -22.33 52.18 2.42 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.46 0.32 0.37 0.46 0.70 -2.80%

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