[DNONCE] QoQ Annualized Quarter Result on 31-May-2006 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 1.44%
YoY- 66.19%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 162,790 172,056 168,683 168,136 163,334 166,376 152,126 4.63%
PBT 4,250 8,460 5,926 5,302 5,826 7,804 1,428 107.32%
Tax -876 -1,376 -1,765 -946 -1,118 -1,172 -721 13.90%
NP 3,374 7,084 4,161 4,356 4,708 6,632 707 184.26%
-
NP to SH 1,388 4,564 2,665 2,956 2,914 4,528 271 198.02%
-
Tax Rate 20.61% 16.26% 29.78% 17.84% 19.19% 15.02% 50.49% -
Total Cost 159,416 164,972 164,522 163,780 158,626 159,744 151,419 3.50%
-
Net Worth 48,219 48,706 47,368 50,468 49,619 45,099 47,240 1.38%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 48,219 48,706 47,368 50,468 49,619 45,099 47,240 1.38%
NOSH 45,064 45,098 45,113 45,060 45,108 45,099 45,423 -0.52%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.07% 4.12% 2.47% 2.59% 2.88% 3.99% 0.46% -
ROE 2.88% 9.37% 5.63% 5.86% 5.87% 10.04% 0.57% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 361.23 381.51 373.91 373.13 362.09 368.91 334.90 5.18%
EPS 3.08 10.12 5.91 6.56 6.46 10.04 0.60 198.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.05 1.12 1.10 1.00 1.04 1.91%
Adjusted Per Share Value based on latest NOSH - 45,238
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 18.80 19.87 19.48 19.42 18.86 19.21 17.57 4.62%
EPS 0.16 0.53 0.31 0.34 0.34 0.52 0.03 206.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0562 0.0547 0.0583 0.0573 0.0521 0.0546 1.34%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.89 0.80 0.79 0.93 0.90 0.62 0.77 -
P/RPS 0.25 0.21 0.21 0.25 0.25 0.17 0.23 5.73%
P/EPS 28.90 7.91 13.37 14.18 13.93 6.18 129.06 -63.22%
EY 3.46 12.65 7.48 7.05 7.18 16.19 0.77 173.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.75 0.83 0.82 0.62 0.74 7.97%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 30/01/07 31/10/06 27/07/06 03/04/06 25/01/06 27/10/05 -
Price 0.97 0.94 0.75 0.86 0.82 0.78 0.72 -
P/RPS 0.27 0.25 0.20 0.23 0.23 0.21 0.21 18.29%
P/EPS 31.49 9.29 12.70 13.11 12.69 7.77 120.68 -59.26%
EY 3.18 10.77 7.88 7.63 7.88 12.87 0.83 145.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.71 0.77 0.75 0.78 0.69 20.32%

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