[DNONCE] YoY Quarter Result on 31-Aug-2014 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 12.14%
YoY- 169.86%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 50,672 43,248 39,784 55,141 44,483 48,278 44,985 2.00%
PBT 4,169 -6,869 985 4,252 -6,823 4,497 2,284 10.53%
Tax -458 566 -2,111 -150 462 -112 272 -
NP 3,711 -6,303 -1,126 4,102 -6,361 4,385 2,556 6.40%
-
NP to SH 3,720 -5,827 -1,580 4,267 -6,108 4,293 2,618 6.02%
-
Tax Rate 10.99% - 214.31% 3.53% - 2.49% -11.91% -
Total Cost 46,961 49,551 40,910 51,039 50,844 43,893 42,429 1.70%
-
Net Worth 68,621 65,007 50,527 45,112 43,757 45,094 50,090 5.38%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 68,621 65,007 50,527 45,112 43,757 45,094 50,090 5.38%
NOSH 180,582 180,576 45,113 45,112 45,110 45,094 45,126 25.97%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.32% -14.57% -2.83% 7.44% -14.30% 9.08% 5.68% -
ROE 5.42% -8.96% -3.13% 9.46% -13.96% 9.52% 5.23% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 28.06 23.95 88.19 122.23 98.61 107.06 99.69 -19.03%
EPS 2.06 -3.23 -1.75 9.46 -13.54 9.52 5.80 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 1.12 1.00 0.97 1.00 1.11 -16.34%
Adjusted Per Share Value based on latest NOSH - 45,112
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 5.85 4.99 4.59 6.37 5.14 5.58 5.20 1.98%
EPS 0.43 -0.67 -0.18 0.49 -0.71 0.50 0.30 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0751 0.0584 0.0521 0.0505 0.0521 0.0578 5.38%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.305 0.29 0.395 0.37 0.32 0.40 0.35 -
P/RPS 1.09 1.21 0.45 0.30 0.32 0.37 0.35 20.82%
P/EPS 14.81 -8.99 -11.28 3.91 -2.36 4.20 6.03 16.13%
EY 6.75 -11.13 -8.87 25.56 -42.31 23.80 16.58 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.81 0.35 0.37 0.33 0.40 0.32 16.48%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 26/10/16 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 -
Price 0.39 0.275 0.215 0.33 0.32 0.40 0.31 -
P/RPS 1.39 1.15 0.24 0.27 0.32 0.37 0.31 28.38%
P/EPS 18.93 -8.52 -6.14 3.49 -2.36 4.20 5.34 23.45%
EY 5.28 -11.73 -16.29 28.66 -42.31 23.80 18.71 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.76 0.19 0.33 0.33 0.40 0.28 24.22%

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