[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -89.15%
YoY- 104.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 177,807 133,324 90,444 47,994 167,779 119,501 76,314 75.47%
PBT -9,697 -2,874 596 549 4,688 191 -13,763 -20.76%
Tax -87 -549 -416 -201 -716 -604 -293 -55.39%
NP -9,784 -3,423 180 348 3,972 -413 -14,056 -21.40%
-
NP to SH -9,742 -3,634 -6 300 2,766 -1,527 -10,730 -6.22%
-
Tax Rate - - 69.80% 36.61% 15.27% 316.23% - -
Total Cost 187,591 136,747 90,264 47,646 163,807 119,914 90,370 62.51%
-
Net Worth 43,748 50,046 72,000 52,835 52,756 48,197 39,239 7.49%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 43,748 50,046 72,000 52,835 52,756 48,197 39,239 7.49%
NOSH 45,101 45,086 60,000 44,776 45,091 45,044 45,102 -0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -5.50% -2.57% 0.20% 0.73% 2.37% -0.35% -18.42% -
ROE -22.27% -7.26% -0.01% 0.57% 5.24% -3.17% -27.34% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 394.23 295.70 150.74 107.19 372.09 265.30 169.20 75.48%
EPS -21.60 -8.06 -0.01 0.67 6.13 -3.39 -23.79 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.11 1.20 1.18 1.17 1.07 0.87 7.50%
Adjusted Per Share Value based on latest NOSH - 44,776
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 20.46 15.34 10.41 5.52 19.31 13.75 8.78 75.49%
EPS -1.12 -0.42 0.00 0.03 0.32 -0.18 -1.23 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0576 0.0829 0.0608 0.0607 0.0555 0.0452 7.36%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.32 0.35 0.34 0.45 0.40 0.37 0.38 -
P/RPS 0.08 0.12 0.23 0.42 0.11 0.14 0.22 -48.95%
P/EPS -1.48 -4.34 -3,400.00 67.16 6.52 -10.91 -1.60 -5.05%
EY -67.50 -23.03 -0.03 1.49 15.34 -9.16 -62.61 5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.38 0.34 0.35 0.44 -17.40%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 29/07/13 25/04/13 29/01/13 31/10/12 26/07/12 26/04/12 -
Price 0.32 0.36 0.37 0.35 0.40 0.40 0.35 -
P/RPS 0.08 0.12 0.25 0.33 0.11 0.15 0.21 -47.35%
P/EPS -1.48 -4.47 -3,700.00 52.24 6.52 -11.80 -1.47 0.45%
EY -67.50 -22.39 -0.03 1.91 15.34 -8.47 -67.97 -0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.31 0.30 0.34 0.37 0.40 -12.00%

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