[DNONCE] YoY Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -102.0%
YoY- 99.94%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 88,494 140,096 82,682 90,444 76,314 80,167 91,755 -0.60%
PBT -1,413 2,751 -4,804 596 -13,763 2,899 1,813 -
Tax -889 -825 -532 -416 -293 -1,113 -365 15.97%
NP -2,302 1,926 -5,336 180 -14,056 1,786 1,448 -
-
NP to SH -2,602 1,722 -5,767 -6 -10,730 1,539 578 -
-
Tax Rate - 29.99% - 69.80% - 38.39% 20.13% -
Total Cost 90,796 138,170 88,018 90,264 90,370 78,381 90,307 0.08%
-
Net Worth 70,470 50,037 37,875 72,000 39,239 46,937 43,349 8.42%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 70,470 50,037 37,875 72,000 39,239 46,937 43,349 8.42%
NOSH 180,694 45,078 45,089 60,000 45,102 45,131 45,156 25.97%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin -2.60% 1.37% -6.45% 0.20% -18.42% 2.23% 1.58% -
ROE -3.69% 3.44% -15.23% -0.01% -27.34% 3.28% 1.33% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 48.97 310.78 183.37 150.74 169.20 177.63 203.19 -21.09%
EPS -1.44 3.82 -12.79 -0.01 -23.79 3.41 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 1.11 0.84 1.20 0.87 1.04 0.96 -13.92%
Adjusted Per Share Value based on latest NOSH - 44,999
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 10.18 16.12 9.52 10.41 8.78 9.23 10.56 -0.60%
EPS -0.30 0.20 -0.66 0.00 -1.23 0.18 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0576 0.0436 0.0829 0.0452 0.054 0.0499 8.42%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.185 0.375 0.28 0.34 0.38 0.46 0.44 -
P/RPS 0.38 0.12 0.15 0.23 0.22 0.26 0.22 9.52%
P/EPS -12.85 9.82 -2.19 -3,400.00 -1.60 13.49 34.38 -
EY -7.78 10.19 -45.68 -0.03 -62.61 7.41 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.33 0.28 0.44 0.44 0.46 0.35%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 28/04/15 28/04/14 25/04/13 26/04/12 27/04/11 22/04/10 -
Price 0.215 0.415 0.325 0.37 0.35 0.48 0.72 -
P/RPS 0.44 0.13 0.18 0.25 0.21 0.27 0.35 3.88%
P/EPS -14.93 10.86 -2.54 -3,700.00 -1.47 14.08 56.25 -
EY -6.70 9.20 -39.35 -0.03 -67.97 7.10 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.37 0.39 0.31 0.40 0.46 0.75 -5.03%

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