[DNONCE] YoY Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 235.85%
YoY- -40.91%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 223,772 178,764 177,807 167,779 171,699 186,620 168,725 4.81%
PBT 4,258 3,628 -9,697 4,688 6,585 4,929 -728 -
Tax -3,039 -1,029 -87 -716 -1,293 -433 -945 21.48%
NP 1,219 2,599 -9,784 3,972 5,292 4,496 -1,673 -
-
NP to SH 397 2,305 -9,742 2,766 4,681 2,815 -1,534 -
-
Tax Rate 71.37% 28.36% - 15.27% 19.64% 8.78% - -
Total Cost 222,553 176,165 187,591 163,807 166,407 182,124 170,398 4.54%
-
Net Worth 25,330 45,588 43,748 52,756 49,594 45,112 42,790 -8.36%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 25,330 45,588 43,748 52,756 49,594 45,112 42,790 -8.36%
NOSH 45,232 45,137 45,101 45,091 45,085 45,112 45,042 0.07%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.54% 1.45% -5.50% 2.37% 3.08% 2.41% -0.99% -
ROE 1.57% 5.06% -22.27% 5.24% 9.44% 6.24% -3.58% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 494.71 396.05 394.23 372.09 380.83 413.68 374.59 4.74%
EPS 0.44 5.11 -21.60 6.13 10.38 6.24 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 1.01 0.97 1.17 1.10 1.00 0.95 -8.42%
Adjusted Per Share Value based on latest NOSH - 45,094
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 25.75 20.57 20.46 19.31 19.76 21.48 19.42 4.81%
EPS 0.05 0.27 -1.12 0.32 0.54 0.32 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0525 0.0503 0.0607 0.0571 0.0519 0.0492 -8.32%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.395 0.37 0.32 0.40 0.35 0.51 0.30 -
P/RPS 0.08 0.09 0.08 0.11 0.09 0.12 0.08 0.00%
P/EPS 45.00 7.25 -1.48 6.52 3.37 8.17 -8.81 -
EY 2.22 13.80 -67.50 15.34 29.66 12.24 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.37 0.33 0.34 0.32 0.51 0.32 14.19%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 29/10/10 30/10/09 -
Price 0.215 0.33 0.32 0.40 0.31 0.56 0.29 -
P/RPS 0.04 0.08 0.08 0.11 0.08 0.14 0.08 -10.90%
P/EPS 24.50 6.46 -1.48 6.52 2.99 8.97 -8.52 -
EY 4.08 15.47 -67.50 15.34 33.49 11.14 -11.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.33 0.34 0.28 0.56 0.31 3.44%

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