[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -20.0%
YoY- 109.62%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 111,026 72,349 36,365 143,396 105,388 70,923 36,689 109.07%
PBT 2,165 1,515 1,021 1,461 2,289 1,521 946 73.57%
Tax -831 -384 -270 -773 -1,429 -1,031 -591 25.48%
NP 1,334 1,131 751 688 860 490 355 141.51%
-
NP to SH 1,334 1,131 751 688 860 490 355 141.51%
-
Tax Rate 38.38% 25.35% 26.44% 52.91% 62.43% 67.78% 62.47% -
Total Cost 109,692 71,218 35,614 142,708 104,528 70,433 36,334 108.74%
-
Net Worth 45,484 45,530 46,116 43,026 43,425 42,355 41,084 7.01%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 45,484 45,530 46,116 43,026 43,425 42,355 41,084 7.01%
NOSH 45,034 45,080 45,212 43,026 42,574 41,525 39,887 8.41%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 1.20% 1.56% 2.07% 0.48% 0.82% 0.69% 0.97% -
ROE 2.93% 2.48% 1.63% 1.60% 1.98% 1.16% 0.86% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 246.54 160.49 80.43 333.28 247.54 170.79 91.98 92.84%
EPS 2.96 2.51 1.67 1.60 2.02 1.18 0.89 122.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 1.00 1.02 1.02 1.03 -1.29%
Adjusted Per Share Value based on latest NOSH - 44,999
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 12.82 8.36 4.20 16.56 12.17 8.19 4.24 108.95%
EPS 0.15 0.13 0.09 0.08 0.10 0.06 0.04 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0526 0.0533 0.0497 0.0501 0.0489 0.0474 7.04%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.76 0.90 1.00 0.83 1.24 1.31 0.68 -
P/RPS 0.31 0.56 1.24 0.25 0.50 0.77 0.74 -43.98%
P/EPS 25.66 35.87 60.20 51.91 61.39 111.02 76.40 -51.64%
EY 3.90 2.79 1.66 1.93 1.63 0.90 1.31 106.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.98 0.83 1.22 1.28 0.66 8.88%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 27/07/05 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 16/01/04 -
Price 0.73 0.83 0.94 0.80 1.13 1.43 1.50 -
P/RPS 0.30 0.52 1.17 0.24 0.46 0.84 1.63 -67.61%
P/EPS 24.64 33.08 56.59 50.03 55.94 121.19 168.54 -72.21%
EY 4.06 3.02 1.77 2.00 1.79 0.83 0.59 261.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.92 0.80 1.11 1.40 1.46 -37.55%

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