[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2004 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 9.16%
YoY- 111.55%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 152,126 111,026 72,349 36,365 143,396 105,388 70,923 66.08%
PBT 1,428 2,165 1,515 1,021 1,461 2,289 1,521 -4.10%
Tax -721 -831 -384 -270 -773 -1,429 -1,031 -21.16%
NP 707 1,334 1,131 751 688 860 490 27.60%
-
NP to SH 271 1,334 1,131 751 688 860 490 -32.54%
-
Tax Rate 50.49% 38.38% 25.35% 26.44% 52.91% 62.43% 67.78% -
Total Cost 151,419 109,692 71,218 35,614 142,708 104,528 70,433 66.34%
-
Net Worth 47,240 45,484 45,530 46,116 43,026 43,425 42,355 7.52%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 47,240 45,484 45,530 46,116 43,026 43,425 42,355 7.52%
NOSH 45,423 45,034 45,080 45,212 43,026 42,574 41,525 6.14%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 0.46% 1.20% 1.56% 2.07% 0.48% 0.82% 0.69% -
ROE 0.57% 2.93% 2.48% 1.63% 1.60% 1.98% 1.16% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 334.90 246.54 160.49 80.43 333.28 247.54 170.79 56.47%
EPS 0.60 2.96 2.51 1.67 1.60 2.02 1.18 -36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.01 1.02 1.00 1.02 1.02 1.29%
Adjusted Per Share Value based on latest NOSH - 45,212
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 17.57 12.82 8.36 4.20 16.56 12.17 8.19 66.10%
EPS 0.03 0.15 0.13 0.09 0.08 0.10 0.06 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0525 0.0526 0.0533 0.0497 0.0501 0.0489 7.60%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.76 0.90 1.00 0.83 1.24 1.31 -
P/RPS 0.23 0.31 0.56 1.24 0.25 0.50 0.77 -55.21%
P/EPS 129.06 25.66 35.87 60.20 51.91 61.39 111.02 10.52%
EY 0.77 3.90 2.79 1.66 1.93 1.63 0.90 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.89 0.98 0.83 1.22 1.28 -30.53%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 27/07/05 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 -
Price 0.72 0.73 0.83 0.94 0.80 1.13 1.43 -
P/RPS 0.21 0.30 0.52 1.17 0.24 0.46 0.84 -60.21%
P/EPS 120.68 24.64 33.08 56.59 50.03 55.94 121.19 -0.27%
EY 0.83 4.06 3.02 1.77 2.00 1.79 0.83 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.82 0.92 0.80 1.11 1.40 -37.52%

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