[DNONCE] YoY TTM Result on 31-May-2012 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 117.14%
YoY- -69.1%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 239,129 168,104 181,602 164,487 174,079 181,226 167,434 6.11%
PBT 7,525 -7,447 1,622 2,475 6,279 3,750 -1,623 -
Tax -1,078 -417 -660 -332 -1,217 -1,297 -995 1.34%
NP 6,447 -7,864 962 2,143 5,062 2,453 -2,618 -
-
NP to SH 6,244 -8,070 660 1,301 4,211 1,283 -2,423 -
-
Tax Rate 14.33% - 40.69% 13.41% 19.38% 34.59% - -
Total Cost 232,682 175,968 180,640 162,344 169,017 178,773 170,052 5.36%
-
Net Worth 44,736 41,025 50,074 48,260 47,340 43,311 0 -
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 44,736 41,025 50,074 48,260 47,340 43,311 0 -
NOSH 44,736 45,082 45,111 45,103 45,086 45,116 45,333 -0.22%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.70% -4.68% 0.53% 1.30% 2.91% 1.35% -1.56% -
ROE 13.96% -19.67% 1.32% 2.70% 8.90% 2.96% 0.00% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 534.52 372.88 402.56 364.69 386.10 401.69 369.34 6.35%
EPS 13.96 -17.90 1.46 2.88 9.34 2.84 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 1.11 1.07 1.05 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 45,103
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 27.52 19.35 20.90 18.93 20.03 20.86 19.27 6.11%
EPS 0.72 -0.93 0.08 0.15 0.48 0.15 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0472 0.0576 0.0555 0.0545 0.0498 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.44 0.33 0.35 0.37 0.43 0.51 0.16 -
P/RPS 0.08 0.09 0.09 0.10 0.11 0.13 0.04 12.24%
P/EPS 3.15 -1.84 23.92 12.83 4.60 17.93 -2.99 -
EY 31.72 -54.24 4.18 7.80 21.72 5.58 -33.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.32 0.35 0.41 0.53 0.00 -
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/07/15 25/07/14 29/07/13 26/07/12 27/07/11 29/07/10 28/07/09 -
Price 0.51 0.42 0.36 0.40 0.48 0.67 0.33 -
P/RPS 0.10 0.11 0.09 0.11 0.12 0.17 0.09 1.77%
P/EPS 3.65 -2.35 24.61 13.87 5.14 23.56 -6.17 -
EY 27.37 -42.62 4.06 7.21 19.46 4.24 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.32 0.37 0.46 0.70 0.00 -

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