[DNONCE] QoQ Annualized 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- -140.44%
YoY- -2052.0%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 178,764 164,829 165,364 173,216 177,807 177,765 180,888 -0.78%
PBT 3,628 -832 -9,608 -22,124 -9,697 -3,832 1,192 109.59%
Tax -1,029 -1,172 -1,064 -980 -87 -732 -832 15.17%
NP 2,599 -2,004 -10,672 -23,104 -9,784 -4,564 360 272.19%
-
NP to SH 2,305 -2,616 -11,534 -23,424 -9,742 -4,845 -12 -
-
Tax Rate 28.36% - - - - - 69.80% -
Total Cost 176,165 166,833 176,036 196,320 187,591 182,329 180,528 -1.61%
-
Net Worth 45,588 41,044 37,875 37,445 43,748 50,046 72,000 -26.20%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 45,588 41,044 37,875 37,445 43,748 50,046 72,000 -26.20%
NOSH 45,137 45,103 45,089 45,115 45,101 45,086 60,000 -17.24%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 1.45% -1.22% -6.45% -13.34% -5.50% -2.57% 0.20% -
ROE 5.06% -6.37% -30.45% -62.55% -22.27% -9.68% -0.02% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 396.05 365.45 366.74 383.94 394.23 394.27 301.48 19.88%
EPS 5.11 -5.80 -25.58 -51.92 -21.60 -10.75 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.91 0.84 0.83 0.97 1.11 1.20 -10.82%
Adjusted Per Share Value based on latest NOSH - 45,115
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 20.57 18.97 19.03 19.93 20.46 20.46 20.82 -0.79%
EPS 0.27 -0.30 -1.33 -2.70 -1.12 -0.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0472 0.0436 0.0431 0.0503 0.0576 0.0829 -26.19%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.37 0.33 0.28 0.32 0.32 0.35 0.34 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.09 0.11 -12.48%
P/EPS 7.25 -5.69 -1.09 -0.62 -1.48 -3.26 -1,700.00 -
EY 13.80 -17.58 -91.36 -162.25 -67.50 -30.70 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.33 0.39 0.33 0.32 0.28 20.35%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 25/04/13 -
Price 0.33 0.42 0.325 0.31 0.32 0.36 0.37 -
P/RPS 0.08 0.11 0.09 0.08 0.08 0.09 0.12 -23.62%
P/EPS 6.46 -7.24 -1.27 -0.60 -1.48 -3.35 -1,850.00 -
EY 15.47 -13.81 -78.71 -167.48 -67.50 -29.85 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.39 0.37 0.33 0.32 0.31 4.24%

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