[DNONCE] QoQ Annualized Quarter Result on 31-May-2004 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 17.01%
YoY- 128.27%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 144,698 145,460 143,396 140,517 141,846 146,756 132,761 5.91%
PBT 3,030 4,084 1,461 3,052 3,042 3,784 -6,753 -
Tax -768 -1,080 -773 -1,905 -2,062 -2,364 -399 54.79%
NP 2,262 3,004 688 1,146 980 1,420 -7,152 -
-
NP to SH 2,262 3,004 688 1,146 980 1,420 -7,152 -
-
Tax Rate 25.35% 26.44% 52.91% 62.42% 67.78% 62.47% - -
Total Cost 142,436 142,456 142,708 139,370 140,866 145,336 139,913 1.19%
-
Net Worth 45,530 46,116 43,026 43,425 42,355 41,084 40,800 7.59%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 45,530 46,116 43,026 43,425 42,355 41,084 40,800 7.59%
NOSH 45,080 45,212 43,026 42,574 41,525 39,887 40,000 8.30%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.56% 2.07% 0.48% 0.82% 0.69% 0.97% -5.39% -
ROE 4.97% 6.51% 1.60% 2.64% 2.31% 3.46% -17.53% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 320.98 321.73 333.28 330.05 341.59 367.92 331.90 -2.20%
EPS 5.02 6.68 1.60 2.69 2.36 3.56 -17.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.00 1.02 1.02 1.03 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 44,578
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 16.65 16.74 16.50 16.17 16.32 16.89 15.28 5.89%
EPS 0.26 0.35 0.08 0.13 0.11 0.16 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0531 0.0495 0.05 0.0487 0.0473 0.047 7.52%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.90 1.00 0.83 1.24 1.31 0.68 0.70 -
P/RPS 0.28 0.31 0.25 0.38 0.38 0.18 0.21 21.16%
P/EPS 17.94 15.05 51.91 46.04 55.51 19.10 -3.91 -
EY 5.58 6.64 1.93 2.17 1.80 5.24 -25.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.83 1.22 1.28 0.66 0.69 18.51%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 16/01/04 31/10/03 -
Price 0.83 0.94 0.80 1.13 1.43 1.50 0.71 -
P/RPS 0.26 0.29 0.24 0.34 0.42 0.41 0.21 15.31%
P/EPS 16.54 14.15 50.03 41.96 60.59 42.13 -3.97 -
EY 6.05 7.07 2.00 2.38 1.65 2.37 -25.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.80 1.11 1.40 1.46 0.70 11.13%

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