[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -82.31%
YoY- 393.07%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 171,699 126,708 80,167 38,367 186,620 139,249 91,755 51.68%
PBT 6,585 4,305 2,899 1,023 4,929 3,102 1,813 135.73%
Tax -1,293 -1,565 -1,113 -463 -433 -819 -365 131.84%
NP 5,292 2,740 1,786 560 4,496 2,283 1,448 136.70%
-
NP to SH 4,681 2,062 1,539 498 2,815 772 578 301.74%
-
Tax Rate 19.64% 36.35% 38.39% 45.26% 8.78% 26.40% 20.13% -
Total Cost 166,407 123,968 78,381 37,807 182,124 136,966 90,307 50.13%
-
Net Worth 49,594 47,376 46,937 46,630 45,112 43,340 43,349 9.36%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 49,594 47,376 46,937 46,630 45,112 43,340 43,349 9.36%
NOSH 45,085 45,120 45,131 45,272 45,112 45,146 45,156 -0.10%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 3.08% 2.16% 2.23% 1.46% 2.41% 1.64% 1.58% -
ROE 9.44% 4.35% 3.28% 1.07% 6.24% 1.78% 1.33% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 380.83 280.82 177.63 84.75 413.68 308.44 203.19 51.84%
EPS 10.38 4.57 3.41 1.10 6.24 1.71 1.28 302.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.03 1.00 0.96 0.96 9.47%
Adjusted Per Share Value based on latest NOSH - 45,272
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 19.76 14.58 9.23 4.42 21.48 16.03 10.56 51.67%
EPS 0.54 0.24 0.18 0.06 0.32 0.09 0.07 288.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0545 0.054 0.0537 0.0519 0.0499 0.0499 9.37%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.35 0.43 0.46 0.48 0.51 0.51 0.44 -
P/RPS 0.09 0.15 0.26 0.57 0.12 0.17 0.22 -44.80%
P/EPS 3.37 9.41 13.49 43.64 8.17 29.82 34.38 -78.65%
EY 29.66 10.63 7.41 2.29 12.24 3.35 2.91 368.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.44 0.47 0.51 0.53 0.46 -21.43%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 28/10/11 27/07/11 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 -
Price 0.31 0.48 0.48 0.485 0.56 0.67 0.72 -
P/RPS 0.08 0.17 0.27 0.57 0.14 0.22 0.35 -62.51%
P/EPS 2.99 10.50 14.08 44.09 8.97 39.18 56.25 -85.78%
EY 33.49 9.52 7.10 2.27 11.14 2.55 1.78 603.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.46 0.47 0.56 0.70 0.75 -48.05%

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