[DNONCE] QoQ Cumulative Quarter Result on 28-Feb-2011 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 209.04%
YoY- 166.26%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 40,778 171,699 126,708 80,167 38,367 186,620 139,249 -55.86%
PBT -7,888 6,585 4,305 2,899 1,023 4,929 3,102 -
Tax -264 -1,293 -1,565 -1,113 -463 -433 -819 -52.95%
NP -8,152 5,292 2,740 1,786 560 4,496 2,283 -
-
NP to SH -6,113 4,681 2,062 1,539 498 2,815 772 -
-
Tax Rate - 19.64% 36.35% 38.39% 45.26% 8.78% 26.40% -
Total Cost 48,930 166,407 123,968 78,381 37,807 182,124 136,966 -49.62%
-
Net Worth 44,212 49,594 47,376 46,937 46,630 45,112 43,340 1.33%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 44,212 49,594 47,376 46,937 46,630 45,112 43,340 1.33%
NOSH 45,114 45,085 45,120 45,131 45,272 45,112 45,146 -0.04%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin -19.99% 3.08% 2.16% 2.23% 1.46% 2.41% 1.64% -
ROE -13.83% 9.44% 4.35% 3.28% 1.07% 6.24% 1.78% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 90.39 380.83 280.82 177.63 84.75 413.68 308.44 -55.84%
EPS -13.55 10.38 4.57 3.41 1.10 6.24 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.10 1.05 1.04 1.03 1.00 0.96 1.38%
Adjusted Per Share Value based on latest NOSH - 45,064
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 4.69 19.76 14.58 9.23 4.42 21.48 16.03 -55.89%
EPS -0.70 0.54 0.24 0.18 0.06 0.32 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0571 0.0545 0.054 0.0537 0.0519 0.0499 1.33%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.30 0.35 0.43 0.46 0.48 0.51 0.51 -
P/RPS 0.33 0.09 0.15 0.26 0.57 0.12 0.17 55.54%
P/EPS -2.21 3.37 9.41 13.49 43.64 8.17 29.82 -
EY -45.17 29.66 10.63 7.41 2.29 12.24 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.41 0.44 0.47 0.51 0.53 -30.03%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 28/10/11 27/07/11 27/04/11 26/01/11 29/10/10 29/07/10 -
Price 0.36 0.31 0.48 0.48 0.485 0.56 0.67 -
P/RPS 0.40 0.08 0.17 0.27 0.57 0.14 0.22 48.91%
P/EPS -2.66 2.99 10.50 14.08 44.09 8.97 39.18 -
EY -37.64 33.49 9.52 7.10 2.27 11.14 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.46 0.46 0.47 0.56 0.70 -34.60%

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