[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -24.7%
YoY- 130.82%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 166,376 152,126 148,034 144,698 145,460 143,396 140,517 11.90%
PBT 7,804 1,428 2,886 3,030 4,084 1,461 3,052 86.88%
Tax -1,172 -721 -1,108 -768 -1,080 -773 -1,905 -27.64%
NP 6,632 707 1,778 2,262 3,004 688 1,146 221.99%
-
NP to SH 4,528 271 1,778 2,262 3,004 688 1,146 149.71%
-
Tax Rate 15.02% 50.49% 38.39% 25.35% 26.44% 52.91% 62.42% -
Total Cost 159,744 151,419 146,256 142,436 142,456 142,708 139,370 9.51%
-
Net Worth 45,099 47,240 45,484 45,530 46,116 43,026 43,425 2.55%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 45,099 47,240 45,484 45,530 46,116 43,026 43,425 2.55%
NOSH 45,099 45,423 45,034 45,080 45,212 43,026 42,574 3.91%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 3.99% 0.46% 1.20% 1.56% 2.07% 0.48% 0.82% -
ROE 10.04% 0.57% 3.91% 4.97% 6.51% 1.60% 2.64% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 368.91 334.90 328.72 320.98 321.73 333.28 330.05 7.69%
EPS 10.04 0.60 3.95 5.02 6.68 1.60 2.69 140.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.01 1.01 1.02 1.00 1.02 -1.31%
Adjusted Per Share Value based on latest NOSH - 44,823
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 19.15 17.51 17.04 16.65 16.74 16.50 16.17 11.92%
EPS 0.52 0.03 0.20 0.26 0.35 0.08 0.13 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0544 0.0523 0.0524 0.0531 0.0495 0.05 2.51%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.62 0.77 0.76 0.90 1.00 0.83 1.24 -
P/RPS 0.17 0.23 0.23 0.28 0.31 0.25 0.38 -41.47%
P/EPS 6.18 129.06 19.24 17.94 15.05 51.91 46.04 -73.75%
EY 16.19 0.77 5.20 5.58 6.64 1.93 2.17 281.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.75 0.89 0.98 0.83 1.22 -36.29%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 27/10/05 27/07/05 26/04/05 27/01/05 28/10/04 28/07/04 -
Price 0.78 0.72 0.73 0.83 0.94 0.80 1.13 -
P/RPS 0.21 0.21 0.22 0.26 0.29 0.24 0.34 -27.45%
P/EPS 7.77 120.68 18.48 16.54 14.15 50.03 41.96 -67.47%
EY 12.87 0.83 5.41 6.05 7.07 2.00 2.38 207.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.72 0.82 0.92 0.80 1.11 -20.94%

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