[DNONCE] QoQ Quarter 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- -23.38%
YoY- 739.33%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 45,184 39,784 43,892 85,285 54,811 55,141 40,940 6.79%
PBT 107 985 522 1,453 1,298 4,252 4,180 -91.29%
Tax -492 -2,111 -103 -545 -280 -150 -347 26.18%
NP -385 -1,126 419 908 1,018 4,102 3,833 -
-
NP to SH -462 -1,580 255 747 975 4,267 3,805 -
-
Tax Rate 459.81% 214.31% 19.73% 37.51% 21.57% 3.53% 8.30% -
Total Cost 45,569 40,910 43,473 84,377 53,793 51,039 37,107 14.66%
-
Net Worth 37,714 50,527 49,657 49,950 47,395 45,112 41,025 -5.45%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 37,714 50,527 49,657 49,950 47,395 45,112 41,025 -5.45%
NOSH 94,285 45,113 44,736 45,000 45,138 45,112 45,082 63.46%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -0.85% -2.83% 0.95% 1.06% 1.86% 7.44% 9.36% -
ROE -1.23% -3.13% 0.51% 1.50% 2.06% 9.46% 9.27% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 47.92 88.19 98.11 189.52 121.43 122.23 90.81 -34.67%
EPS -0.49 -1.75 0.57 1.66 2.16 9.46 8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 1.12 1.11 1.11 1.05 1.00 0.91 -42.15%
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 5.20 4.58 5.05 9.82 6.31 6.35 4.71 6.81%
EPS -0.05 -0.18 0.03 0.09 0.11 0.49 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0581 0.0571 0.0575 0.0545 0.0519 0.0472 -5.43%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.18 0.395 0.44 0.375 0.43 0.37 0.33 -
P/RPS 0.38 0.45 0.45 0.20 0.35 0.30 0.36 3.66%
P/EPS -36.73 -11.28 77.19 22.59 19.91 3.91 3.91 -
EY -2.72 -8.87 1.30 4.43 5.02 25.56 25.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.40 0.34 0.41 0.37 0.36 16.02%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 29/10/15 29/07/15 28/04/15 26/01/15 31/10/14 25/07/14 -
Price 0.185 0.215 0.51 0.415 0.39 0.33 0.42 -
P/RPS 0.39 0.24 0.52 0.22 0.32 0.27 0.46 -10.41%
P/EPS -37.76 -6.14 89.47 25.00 18.06 3.49 4.98 -
EY -2.65 -16.29 1.12 4.00 5.54 28.66 20.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.19 0.46 0.37 0.37 0.33 0.46 0.00%

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