[DNONCE] QoQ Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -76.33%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 140,517 141,846 146,756 132,761 123,512 111,590 104,244 22.00%
PBT 3,052 3,042 3,784 -6,753 -2,962 -2,192 -2,260 -
Tax -1,905 -2,062 -2,364 -399 -1,093 -1,080 -1,496 17.46%
NP 1,146 980 1,420 -7,152 -4,056 -3,272 -3,756 -
-
NP to SH 1,146 980 1,420 -7,152 -4,056 -3,272 -3,756 -
-
Tax Rate 62.42% 67.78% 62.47% - - - - -
Total Cost 139,370 140,866 145,336 139,913 127,568 114,862 108,000 18.51%
-
Net Worth 43,425 42,355 41,084 40,800 45,170 46,799 47,948 -6.38%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 43,425 42,355 41,084 40,800 45,170 46,799 47,948 -6.38%
NOSH 42,574 41,525 39,887 40,000 39,973 39,999 39,957 4.31%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 0.82% 0.69% 0.97% -5.39% -3.28% -2.93% -3.60% -
ROE 2.64% 2.31% 3.46% -17.53% -8.98% -6.99% -7.83% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 330.05 341.59 367.92 331.90 308.98 278.98 260.89 16.95%
EPS 2.69 2.36 3.56 -17.88 -10.15 -8.18 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.03 1.02 1.13 1.17 1.20 -10.25%
Adjusted Per Share Value based on latest NOSH - 39,980
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 16.17 16.32 16.89 15.28 14.21 12.84 12.00 21.97%
EPS 0.13 0.11 0.16 -0.82 -0.47 -0.38 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0487 0.0473 0.047 0.052 0.0539 0.0552 -6.37%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.24 1.31 0.68 0.70 0.80 0.68 0.85 -
P/RPS 0.38 0.38 0.18 0.21 0.26 0.24 0.33 9.85%
P/EPS 46.04 55.51 19.10 -3.91 -7.88 -8.31 -9.04 -
EY 2.17 1.80 5.24 -25.54 -12.68 -12.03 -11.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 0.66 0.69 0.71 0.58 0.71 43.41%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 21/04/04 16/01/04 31/10/03 25/07/03 25/04/03 28/01/03 -
Price 1.13 1.43 1.50 0.71 0.72 0.60 0.80 -
P/RPS 0.34 0.42 0.41 0.21 0.23 0.22 0.31 6.34%
P/EPS 41.96 60.59 42.13 -3.97 -7.10 -7.33 -8.51 -
EY 2.38 1.65 2.37 -25.18 -14.09 -13.63 -11.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 1.46 0.70 0.64 0.51 0.67 39.96%

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