[DNONCE] QoQ Annualized Quarter Result on 31-Aug-2015 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- -84.94%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 176,988 176,988 180,736 223,772 245,317 280,192 219,244 -15.74%
PBT -2,826 -2,826 428 4,258 4,364 5,502 5,192 -
Tax -1,778 -1,778 -1,968 -3,039 -1,237 -1,650 -1,120 44.76%
NP -4,604 -4,604 -1,540 1,219 3,126 3,852 4,072 -
-
NP to SH -5,204 -5,204 -1,848 397 2,636 3,444 3,900 -
-
Tax Rate - - 459.81% 71.37% 28.35% 29.99% 21.57% -
Total Cost 181,592 181,592 182,276 222,553 242,190 276,340 215,172 -12.69%
-
Net Worth 70,470 0 37,714 25,330 50,102 50,037 47,395 37.37%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 70,470 0 37,714 25,330 50,102 50,037 47,395 37.37%
NOSH 180,694 180,694 94,285 45,232 45,136 45,078 45,138 203.51%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -2.60% -2.60% -0.85% 0.54% 1.27% 1.37% 1.86% -
ROE -7.38% 0.00% -4.90% 1.57% 5.26% 6.88% 8.23% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 97.95 97.95 191.69 494.71 543.50 621.56 485.71 -72.24%
EPS -2.88 -2.88 -1.96 0.44 5.84 7.64 8.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.00 0.40 0.56 1.11 1.11 1.05 -54.74%
Adjusted Per Share Value based on latest NOSH - 45,113
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 20.44 20.44 20.87 25.84 28.33 32.36 25.32 -15.74%
EPS -0.60 -0.60 -0.21 0.05 0.30 0.40 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.00 0.0436 0.0293 0.0579 0.0578 0.0547 37.46%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.185 0.185 0.18 0.395 0.44 0.375 0.43 -
P/RPS 0.19 0.19 0.09 0.08 0.08 0.06 0.09 81.86%
P/EPS -6.42 -6.42 -9.18 45.00 7.53 4.91 4.98 -
EY -15.57 -15.57 -10.89 2.22 13.27 20.37 20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.45 0.71 0.40 0.34 0.41 11.55%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 27/04/16 - 29/01/16 29/10/15 29/07/15 28/04/15 26/01/15 -
Price 0.215 0.00 0.185 0.215 0.51 0.415 0.39 -
P/RPS 0.22 0.00 0.10 0.04 0.09 0.07 0.08 124.72%
P/EPS -7.47 0.00 -9.44 24.50 8.73 5.43 4.51 -
EY -13.40 0.00 -10.59 4.08 11.45 18.41 22.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.46 0.38 0.46 0.37 0.37 37.34%

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