[DNONCE] YoY TTM Result on 28-Feb-2015 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 7.2%
YoY- 163.18%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 180,651 172,170 172,170 236,177 170,044 181,910 167,840 1.48%
PBT -8,151 94 94 11,183 -15,097 19,046 -10,073 -4.14%
Tax -265 -3,103 -3,103 -1,322 -202 -839 -473 -10.93%
NP -8,416 -3,009 -3,009 9,861 -15,299 18,207 -10,546 -4.40%
-
NP to SH -8,092 -3,927 -3,927 9,794 -15,502 13,700 -7,589 1.29%
-
Tax Rate - 3,301.06% 3,301.06% 11.82% - 4.41% - -
Total Cost 189,067 175,179 175,179 226,316 185,343 163,703 178,386 1.16%
-
Net Worth 67,228 0 70,134 45,000 37,379 54,000 39,226 11.37%
Dividend
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 67,228 0 70,134 45,000 37,379 54,000 39,226 11.37%
NOSH 181,698 179,831 179,831 45,000 44,499 44,999 45,087 32.12%
Ratio Analysis
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin -4.66% -1.75% -1.75% 4.18% -9.00% 10.01% -6.28% -
ROE -12.04% 0.00% -5.60% 21.76% -41.47% 25.37% -19.35% -
Per Share
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 99.42 95.74 95.74 524.84 382.12 404.24 372.25 -23.19%
EPS -4.45 -2.18 -2.18 21.76 -34.84 30.44 -16.83 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.00 0.39 1.00 0.84 1.20 0.87 -15.70%
Adjusted Per Share Value based on latest NOSH - 45,000
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 20.86 19.88 19.88 27.27 19.64 21.01 19.38 1.48%
EPS -0.93 -0.45 -0.45 1.13 -1.79 1.58 -0.88 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.00 0.081 0.052 0.0432 0.0624 0.0453 11.35%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/17 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.245 0.185 0.185 0.375 0.28 0.34 0.38 -
P/RPS 0.25 0.19 0.19 0.07 0.07 0.08 0.10 20.10%
P/EPS -5.50 -8.47 -8.47 1.72 -0.80 1.12 -2.26 19.45%
EY -18.18 -11.80 -11.80 58.04 -124.41 89.54 -44.29 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.47 0.38 0.33 0.28 0.44 8.44%
Price Multiplier on Announcement Date
28/02/17 28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 26/04/17 - 27/04/16 28/04/15 28/04/14 25/04/13 26/04/12 -
Price 0.29 0.00 0.215 0.415 0.325 0.37 0.35 -
P/RPS 0.29 0.00 0.22 0.08 0.09 0.09 0.09 26.35%
P/EPS -6.51 0.00 -9.85 1.91 -0.93 1.22 -2.08 25.61%
EY -15.36 0.00 -10.16 52.44 -107.19 82.28 -48.09 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.55 0.42 0.39 0.31 0.40 14.28%

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