[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -168.08%
YoY- -452.21%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 123,622 82,682 43,304 177,807 133,324 90,444 47,994 88.01%
PBT -624 -4,804 -5,531 -9,697 -2,874 596 549 -
Tax -879 -532 -245 -87 -549 -416 -201 167.66%
NP -1,503 -5,336 -5,776 -9,784 -3,423 180 348 -
-
NP to SH -1,962 -5,767 -5,856 -9,742 -3,634 -6 300 -
-
Tax Rate - - - - - 69.80% 36.61% -
Total Cost 125,125 88,018 49,080 187,591 136,747 90,264 47,646 90.45%
-
Net Worth 41,044 37,875 37,445 43,748 50,046 72,000 52,835 -15.50%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 41,044 37,875 37,445 43,748 50,046 72,000 52,835 -15.50%
NOSH 45,103 45,089 45,115 45,101 45,086 60,000 44,776 0.48%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -1.22% -6.45% -13.34% -5.50% -2.57% 0.20% 0.73% -
ROE -4.78% -15.23% -15.64% -22.27% -7.26% -0.01% 0.57% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 274.09 183.37 95.98 394.23 295.70 150.74 107.19 87.10%
EPS -4.35 -12.79 -12.98 -21.60 -8.06 -0.01 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.83 0.97 1.11 1.20 1.18 -15.91%
Adjusted Per Share Value based on latest NOSH - 45,110
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 14.23 9.52 4.98 20.46 15.34 10.41 5.52 88.11%
EPS -0.23 -0.66 -0.67 -1.12 -0.42 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0436 0.0431 0.0503 0.0576 0.0829 0.0608 -15.54%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.33 0.28 0.32 0.32 0.35 0.34 0.45 -
P/RPS 0.12 0.15 0.33 0.08 0.12 0.23 0.42 -56.65%
P/EPS -7.59 -2.19 -2.47 -1.48 -4.34 -3,400.00 67.16 -
EY -13.18 -45.68 -40.56 -67.50 -23.03 -0.03 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.39 0.33 0.32 0.28 0.38 -3.54%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 28/04/14 28/01/14 31/10/13 29/07/13 25/04/13 29/01/13 -
Price 0.42 0.325 0.31 0.32 0.36 0.37 0.35 -
P/RPS 0.15 0.18 0.32 0.08 0.12 0.25 0.33 -40.91%
P/EPS -9.66 -2.54 -2.39 -1.48 -4.47 -3,700.00 52.24 -
EY -10.36 -39.35 -41.87 -67.50 -22.39 -0.03 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.37 0.33 0.32 0.31 0.30 33.00%

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