[DNONCE] QoQ 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- -93.01%
YoY- 104.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 44,483 42,880 42,450 47,994 48,278 43,188 35,536 16.10%
PBT -6,823 -3,470 46 549 4,497 13,954 -5,875 10.45%
Tax 462 -132 -215 -201 -112 -311 -29 -
NP -6,361 -3,602 -169 348 4,385 13,643 -5,904 5.08%
-
NP to SH -6,108 -3,627 -306 300 4,293 9,413 -4,617 20.44%
-
Tax Rate - - 467.39% 36.61% 2.49% 2.23% - -
Total Cost 50,844 46,482 42,619 47,646 43,893 29,545 41,440 14.56%
-
Net Worth 43,757 50,074 54,000 52,835 45,094 48,260 39,226 7.53%
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 43,757 50,074 54,000 52,835 45,094 48,260 39,226 7.53%
NOSH 45,110 45,111 44,999 44,776 45,094 45,103 45,087 0.03%
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 -14.30% -8.40% -0.40% 0.73% 9.08% 31.59% -16.61% -
ROE -13.96% -7.24% -0.57% 0.57% 9.52% 19.50% -11.77% -
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 98.61 95.05 94.33 107.19 107.06 95.75 78.81 16.06%
EPS -13.54 -8.04 -0.68 0.67 9.52 20.87 -10.24 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.11 1.20 1.18 1.00 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 5.12 4.93 4.89 5.52 5.56 4.97 4.09 16.10%
EPS -0.70 -0.42 -0.04 0.03 0.49 1.08 -0.53 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.0576 0.0621 0.0608 0.0519 0.0555 0.0451 7.66%
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 0.32 0.37 0.36 0.42 0.37 0.39 0.48 -23.62%
P/EPS -2.36 -4.35 -50.00 67.16 4.20 1.77 -3.71 -25.97%
EY -42.31 -22.97 -2.00 1.49 23.80 56.41 -26.95 34.96%
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 0.40 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 0.32 0.38 0.39 0.33 0.37 0.42 0.44 -19.08%
P/EPS -2.36 -4.48 -54.41 52.24 4.20 1.92 -3.42 -21.85%
EY -42.31 -22.33 -1.84 1.91 23.80 52.18 -29.26 27.78%
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 0.40 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