[DNONCE] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 131.92%
YoY- 110.0%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 168,725 168,997 168,356 179,812 161,624 161,250 165,206 1.41%
PBT -728 -1,834 -3,576 2,224 -842 -793 528 -
Tax -945 -622 -980 -1,076 -863 -446 -442 65.73%
NP -1,673 -2,457 -4,556 1,148 -1,705 -1,240 86 -
-
NP to SH -1,534 -2,726 -4,250 588 -1,842 -1,952 -1,222 16.32%
-
Tax Rate - - - 48.38% - - 83.71% -
Total Cost 170,398 171,454 172,912 178,664 163,329 162,490 165,120 2.11%
-
Net Worth 42,790 0 41,958 43,654 43,725 44,145 45,259 -3.66%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 42,790 0 41,958 43,654 43,725 44,145 45,259 -3.66%
NOSH 45,042 45,109 45,116 44,545 45,077 45,046 45,259 -0.31%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -0.99% -1.45% -2.71% 0.64% -1.05% -0.77% 0.05% -
ROE -3.58% 0.00% -10.13% 1.35% -4.21% -4.42% -2.70% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 374.59 374.64 373.16 403.66 358.55 357.97 365.02 1.73%
EPS -3.40 -6.04 -9.42 1.32 -4.08 -4.33 -2.70 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.00 0.93 0.98 0.97 0.98 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 44,545
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 19.42 19.45 19.38 20.69 18.60 18.56 19.01 1.42%
EPS -0.18 -0.31 -0.49 0.07 -0.21 -0.22 -0.14 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.00 0.0483 0.0502 0.0503 0.0508 0.0521 -3.73%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.30 0.16 0.16 0.18 0.24 0.34 0.43 -
P/RPS 0.08 0.04 0.04 0.04 0.07 0.09 0.12 -23.62%
P/EPS -8.81 -2.65 -1.70 13.64 -5.87 -7.85 -15.93 -32.55%
EY -11.35 -37.78 -58.88 7.33 -17.03 -12.75 -6.28 48.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.17 0.18 0.25 0.35 0.43 -17.83%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 28/07/09 28/04/09 21/01/09 31/10/08 28/07/08 29/04/08 -
Price 0.29 0.33 0.16 0.12 0.13 0.24 0.37 -
P/RPS 0.08 0.09 0.04 0.03 0.04 0.07 0.10 -13.78%
P/EPS -8.52 -5.46 -1.70 9.09 -3.18 -5.54 -13.70 -27.07%
EY -11.74 -18.32 -58.88 11.00 -31.43 -18.06 -7.30 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.17 0.12 0.13 0.24 0.37 -11.09%

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