[DNONCE] YoY Annualized Quarter Result on 31-Aug-2015 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- -84.94%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 204,716 192,244 176,016 223,772 178,764 177,807 167,779 3.37%
PBT 4,118 3,584 -10,189 4,258 3,628 -9,697 4,688 -2.13%
Tax -1,340 -1,185 -602 -3,039 -1,029 -87 -716 11.00%
NP 2,778 2,399 -10,791 1,219 2,599 -9,784 3,972 -5.78%
-
NP to SH 2,577 2,219 -10,614 397 2,305 -9,742 2,766 -1.17%
-
Tax Rate 32.54% 33.06% - 71.37% 28.36% - 15.27% -
Total Cost 201,938 189,845 186,807 222,553 176,165 187,591 163,807 3.54%
-
Net Worth 72,211 68,554 57,357 25,330 45,588 43,748 52,756 5.36%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 72,211 68,554 57,357 25,330 45,588 43,748 52,756 5.36%
NOSH 210,274 180,406 159,327 45,232 45,137 45,101 45,091 29.24%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 1.36% 1.25% -6.13% 0.54% 1.45% -5.50% 2.37% -
ROE 3.57% 3.24% -18.50% 1.57% 5.06% -22.27% 5.24% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 110.56 106.56 110.47 494.71 396.05 394.23 372.09 -18.30%
EPS 1.39 1.23 -5.88 0.44 5.11 -21.60 6.13 -21.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.36 0.56 1.01 0.97 1.17 -16.72%
Adjusted Per Share Value based on latest NOSH - 45,113
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 23.56 22.12 20.26 25.75 20.57 20.46 19.31 3.36%
EPS 0.30 0.26 -1.22 0.05 0.27 -1.12 0.32 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.0789 0.066 0.0292 0.0525 0.0503 0.0607 5.37%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.32 0.305 0.29 0.395 0.37 0.32 0.40 -
P/RPS 0.29 0.29 0.26 0.08 0.09 0.08 0.11 17.52%
P/EPS 22.99 24.80 -4.35 45.00 7.25 -1.48 6.52 23.35%
EY 4.35 4.03 -22.97 2.22 13.80 -67.50 15.34 -18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.81 0.71 0.37 0.33 0.34 15.79%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 29/10/18 26/10/17 26/10/16 29/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.445 0.39 0.275 0.215 0.33 0.32 0.40 -
P/RPS 0.40 0.37 0.25 0.04 0.08 0.08 0.11 23.99%
P/EPS 31.97 31.71 -4.13 24.50 6.46 -1.48 6.52 30.32%
EY 3.13 3.15 -24.22 4.08 15.47 -67.50 15.34 -23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.03 0.76 0.38 0.33 0.33 0.34 22.32%

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