[DNONCE] YoY Annualized Quarter Result on 31-May-2014 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 77.32%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 188,762 177,024 245,317 164,829 177,765 159,334 168,944 1.86%
PBT -778 -4,425 4,364 -832 -3,832 254 5,740 -
Tax -969 -1,557 -1,237 -1,172 -732 -805 -2,086 -11.98%
NP -1,748 -5,982 3,126 -2,004 -4,564 -550 3,653 -
-
NP to SH -2,000 -6,381 2,636 -2,616 -4,845 -2,036 2,749 -
-
Tax Rate - - 28.35% - - 316.93% 36.34% -
Total Cost 190,510 183,006 242,190 166,833 182,329 159,885 165,290 2.39%
-
Net Worth 65,060 66,823 50,102 41,044 50,046 48,197 47,376 5.42%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 65,060 66,823 50,102 41,044 50,046 48,197 47,376 5.42%
NOSH 180,722 180,603 45,136 45,103 45,086 45,044 45,120 25.99%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin -0.93% -3.38% 1.27% -1.22% -2.57% -0.35% 2.16% -
ROE -3.07% -9.55% 5.26% -6.37% -9.68% -4.22% 5.80% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 104.45 98.02 543.50 365.45 394.27 353.73 374.43 -19.15%
EPS -1.11 -3.53 5.84 -5.80 -10.75 -4.52 6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 1.11 0.91 1.11 1.07 1.05 -16.32%
Adjusted Per Share Value based on latest NOSH - 45,082
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 21.72 20.37 28.23 18.97 20.46 18.34 19.44 1.86%
EPS -0.23 -0.73 0.30 -0.30 -0.56 -0.23 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0769 0.0577 0.0472 0.0576 0.0555 0.0545 5.43%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.28 0.25 0.44 0.33 0.35 0.37 0.43 -
P/RPS 0.27 0.26 0.08 0.09 0.09 0.10 0.11 16.12%
P/EPS -25.30 -7.08 7.53 -5.69 -3.26 -8.19 7.06 -
EY -3.95 -14.13 13.27 -17.58 -30.70 -12.22 14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.40 0.36 0.32 0.35 0.41 11.30%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 29/07/16 29/07/15 25/07/14 29/07/13 26/07/12 27/07/11 -
Price 0.29 0.22 0.51 0.42 0.36 0.40 0.48 -
P/RPS 0.28 0.22 0.09 0.11 0.09 0.11 0.13 13.62%
P/EPS -26.20 -6.23 8.73 -7.24 -3.35 -8.85 7.88 -
EY -3.82 -16.06 11.45 -13.81 -29.85 -11.30 12.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.59 0.46 0.46 0.32 0.37 0.46 9.87%

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