[DNONCE] YoY Cumulative Quarter Result on 28-Feb-2014 [#2]

Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 1.52%
YoY- -96016.67%
View:
Show?
Cumulative Result
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 88,494 88,494 140,096 82,682 90,444 76,314 80,167 1.99%
PBT -1,413 -1,413 2,751 -4,804 596 -13,763 2,899 -
Tax -889 -889 -825 -532 -416 -293 -1,113 -4.39%
NP -2,302 -2,302 1,926 -5,336 180 -14,056 1,786 -
-
NP to SH -2,602 -2,602 1,722 -5,767 -6 -10,730 1,539 -
-
Tax Rate - - 29.99% - 69.80% - 38.39% -
Total Cost 90,796 90,796 138,170 88,018 90,264 90,370 78,381 2.98%
-
Net Worth 0 70,470 50,037 37,875 72,000 39,239 46,937 -
Dividend
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 0 70,470 50,037 37,875 72,000 39,239 46,937 -
NOSH 180,694 180,694 45,078 45,089 60,000 45,102 45,131 31.95%
Ratio Analysis
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin -2.60% -2.60% 1.37% -6.45% 0.20% -18.42% 2.23% -
ROE 0.00% -3.69% 3.44% -15.23% -0.01% -27.34% 3.28% -
Per Share
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 48.97 48.97 310.78 183.37 150.74 169.20 177.63 -22.70%
EPS -1.44 -1.44 3.82 -12.79 -0.01 -23.79 3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.39 1.11 0.84 1.20 0.87 1.04 -
Adjusted Per Share Value based on latest NOSH - 44,499
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 10.18 10.18 16.12 9.52 10.41 8.78 9.23 1.97%
EPS -0.30 -0.30 0.20 -0.66 0.00 -1.23 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0811 0.0576 0.0436 0.0829 0.0452 0.054 -
Price Multiplier on Financial Quarter End Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/02/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.185 0.185 0.375 0.28 0.34 0.38 0.46 -
P/RPS 0.38 0.38 0.12 0.15 0.23 0.22 0.26 7.88%
P/EPS -12.85 -12.85 9.82 -2.19 -3,400.00 -1.60 13.49 -
EY -7.78 -7.78 10.19 -45.68 -0.03 -62.61 7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.34 0.33 0.28 0.44 0.44 -
Price Multiplier on Announcement Date
28/02/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date - 27/04/16 28/04/15 28/04/14 25/04/13 26/04/12 27/04/11 -
Price 0.00 0.215 0.415 0.325 0.37 0.35 0.48 -
P/RPS 0.00 0.44 0.13 0.18 0.25 0.21 0.27 -
P/EPS 0.00 -14.93 10.86 -2.54 -3,700.00 -1.47 14.08 -
EY 0.00 -6.70 9.20 -39.35 -0.03 -67.97 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 0.37 0.39 0.31 0.40 0.46 -

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