[DNONCE] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -10.96%
YoY- 137.75%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 160,334 153,468 186,620 185,665 183,510 180,432 168,725 -3.35%
PBT 5,798 4,092 4,929 4,136 3,626 2,836 -728 -
Tax -2,226 -1,852 -433 -1,092 -730 -692 -945 77.31%
NP 3,572 2,240 4,496 3,044 2,896 2,144 -1,673 -
-
NP to SH 3,078 1,992 2,815 1,029 1,156 404 -1,534 -
-
Tax Rate 38.39% 45.26% 8.78% 26.40% 20.13% 24.40% - -
Total Cost 156,762 151,228 182,124 182,621 180,614 178,288 170,398 -5.42%
-
Net Worth 46,937 46,630 45,112 43,340 43,349 43,613 42,790 6.37%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 46,937 46,630 45,112 43,340 43,349 43,613 42,790 6.37%
NOSH 45,131 45,272 45,112 45,146 45,156 45,909 45,042 0.13%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 2.23% 1.46% 2.41% 1.64% 1.58% 1.19% -0.99% -
ROE 6.56% 4.27% 6.24% 2.38% 2.67% 0.93% -3.58% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 355.26 338.99 413.68 411.25 406.39 393.02 374.59 -3.47%
EPS 6.82 4.40 6.24 2.28 2.56 0.88 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 0.96 0.96 0.95 0.95 6.23%
Adjusted Per Share Value based on latest NOSH - 45,116
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 18.45 17.66 21.48 21.37 21.12 20.76 19.42 -3.36%
EPS 0.35 0.23 0.32 0.12 0.13 0.05 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0537 0.0519 0.0499 0.0499 0.0502 0.0492 6.42%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.46 0.48 0.51 0.51 0.44 0.33 0.30 -
P/RPS 0.13 0.14 0.12 0.12 0.11 0.08 0.08 38.34%
P/EPS 6.74 10.91 8.17 22.37 17.19 37.50 -8.81 -
EY 14.83 9.17 12.24 4.47 5.82 2.67 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.51 0.53 0.46 0.35 0.32 23.72%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 27/01/10 30/10/09 -
Price 0.48 0.485 0.56 0.67 0.72 0.38 0.29 -
P/RPS 0.14 0.14 0.14 0.16 0.18 0.10 0.08 45.36%
P/EPS 7.04 11.02 8.97 29.39 28.13 43.18 -8.52 -
EY 14.21 9.07 11.14 3.40 3.56 2.32 -11.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.70 0.75 0.40 0.31 30.19%

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