[DNONCE] QoQ Annualized Quarter Result on 31-Aug-2010 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 173.48%
YoY- 283.51%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 168,944 160,334 153,468 186,620 185,665 183,510 180,432 -4.29%
PBT 5,740 5,798 4,092 4,929 4,136 3,626 2,836 60.07%
Tax -2,086 -2,226 -1,852 -433 -1,092 -730 -692 108.81%
NP 3,653 3,572 2,240 4,496 3,044 2,896 2,144 42.70%
-
NP to SH 2,749 3,078 1,992 2,815 1,029 1,156 404 259.50%
-
Tax Rate 36.34% 38.39% 45.26% 8.78% 26.40% 20.13% 24.40% -
Total Cost 165,290 156,762 151,228 182,124 182,621 180,614 178,288 -4.92%
-
Net Worth 47,376 46,937 46,630 45,112 43,340 43,349 43,613 5.67%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 47,376 46,937 46,630 45,112 43,340 43,349 43,613 5.67%
NOSH 45,120 45,131 45,272 45,112 45,146 45,156 45,909 -1.15%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 2.16% 2.23% 1.46% 2.41% 1.64% 1.58% 1.19% -
ROE 5.80% 6.56% 4.27% 6.24% 2.38% 2.67% 0.93% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 374.43 355.26 338.99 413.68 411.25 406.39 393.02 -3.18%
EPS 6.09 6.82 4.40 6.24 2.28 2.56 0.88 263.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 1.00 0.96 0.96 0.95 6.90%
Adjusted Per Share Value based on latest NOSH - 45,099
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 19.51 18.52 17.72 21.55 21.44 21.19 20.84 -4.30%
EPS 0.32 0.36 0.23 0.33 0.12 0.13 0.05 245.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0542 0.0539 0.0521 0.0501 0.0501 0.0504 5.61%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.43 0.46 0.48 0.51 0.51 0.44 0.33 -
P/RPS 0.11 0.13 0.14 0.12 0.12 0.11 0.08 23.67%
P/EPS 7.06 6.74 10.91 8.17 22.37 17.19 37.50 -67.18%
EY 14.17 14.83 9.17 12.24 4.47 5.82 2.67 204.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.47 0.51 0.53 0.46 0.35 11.13%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 27/01/10 -
Price 0.48 0.48 0.485 0.56 0.67 0.72 0.38 -
P/RPS 0.13 0.14 0.14 0.14 0.16 0.18 0.10 19.13%
P/EPS 7.88 7.04 11.02 8.97 29.39 28.13 43.18 -67.86%
EY 12.69 14.21 9.07 11.14 3.40 3.56 2.32 210.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.56 0.70 0.75 0.40 9.77%

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