[DNONCE] YoY TTM 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- 47.94%
YoY- -1322.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 184,820 176,078 239,129 168,104 181,602 164,487 174,079 1.00%
PBT -7,133 -4,839 7,525 -7,447 1,622 2,475 6,279 -
Tax -161 -1,565 -1,078 -417 -660 -332 -1,217 -28.59%
NP -7,294 -6,404 6,447 -7,864 962 2,143 5,062 -
-
NP to SH -7,133 -6,926 6,244 -8,070 660 1,301 4,211 -
-
Tax Rate - - 14.33% - 40.69% 13.41% 19.38% -
Total Cost 192,114 182,482 232,682 175,968 180,640 162,344 169,017 2.15%
-
Net Worth 64,617 66,783 44,736 41,025 50,074 48,260 47,340 5.31%
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 64,617 66,783 44,736 41,025 50,074 48,260 47,340 5.31%
NOSH 179,493 180,495 44,736 45,082 45,111 45,103 45,086 25.86%
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 -3.95% -3.64% 2.70% -4.68% 0.53% 1.30% 2.91% -
ROE -11.04% -10.37% 13.96% -19.67% 1.32% 2.70% 8.90% -
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 102.97 97.55 534.52 372.88 402.56 364.69 386.10 -19.75%
EPS -3.97 -3.84 13.96 -17.90 1.46 2.88 9.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 1.00 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 21.34 20.33 27.62 19.41 20.97 19.00 20.10 1.00%
EPS -0.82 -0.80 0.72 -0.93 0.08 0.15 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0771 0.0517 0.0474 0.0578 0.0557 0.0547 5.30%
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 -7.05 -6.52 3.15 -1.84 23.92 12.83 4.60 -
EY -14.19 -15.35 31.72 -54.24 4.18 7.80 21.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.44 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 0.23 0.10 0.11 0.09 0.11 0.12 15.15%
P/EPS -7.30 -5.73 3.65 -2.35 24.61 13.87 5.14 -
EY -13.70 -17.44 27.37 -42.62 4.06 7.21 19.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.59 0.51 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