[DNONCE] QoQ Cumulative Quarter Result on 31-May-2005 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 17.95%
YoY- 55.12%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 81,667 41,594 152,126 111,026 72,349 36,365 143,396 -31.36%
PBT 2,913 1,951 1,428 2,165 1,515 1,021 1,461 58.61%
Tax -559 -293 -721 -831 -384 -270 -773 -19.48%
NP 2,354 1,658 707 1,334 1,131 751 688 127.57%
-
NP to SH 1,457 1,132 271 1,334 1,131 751 688 65.13%
-
Tax Rate 19.19% 15.02% 50.49% 38.38% 25.35% 26.44% 52.91% -
Total Cost 79,313 39,936 151,419 109,692 71,218 35,614 142,708 -32.47%
-
Net Worth 49,619 45,099 47,240 45,484 45,530 46,116 43,026 9.99%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 49,619 45,099 47,240 45,484 45,530 46,116 43,026 9.99%
NOSH 45,108 45,099 45,423 45,034 45,080 45,212 43,026 3.20%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 2.88% 3.99% 0.46% 1.20% 1.56% 2.07% 0.48% -
ROE 2.94% 2.51% 0.57% 2.93% 2.48% 1.63% 1.60% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 181.05 92.23 334.90 246.54 160.49 80.43 333.28 -33.49%
EPS 3.23 2.51 0.60 2.96 2.51 1.67 1.60 59.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 1.04 1.01 1.01 1.02 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 44,772
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 9.40 4.79 17.51 12.78 8.33 4.19 16.50 -31.34%
EPS 0.17 0.13 0.03 0.15 0.13 0.09 0.08 65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0519 0.0544 0.0523 0.0524 0.0531 0.0495 10.01%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.90 0.62 0.77 0.76 0.90 1.00 0.83 -
P/RPS 0.50 0.67 0.23 0.31 0.56 1.24 0.25 58.94%
P/EPS 27.86 24.70 129.06 25.66 35.87 60.20 51.91 -34.03%
EY 3.59 4.05 0.77 3.90 2.79 1.66 1.93 51.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.74 0.75 0.89 0.98 0.83 -0.80%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 03/04/06 25/01/06 27/10/05 27/07/05 26/04/05 27/01/05 28/10/04 -
Price 0.82 0.78 0.72 0.73 0.83 0.94 0.80 -
P/RPS 0.45 0.85 0.21 0.30 0.52 1.17 0.24 52.23%
P/EPS 25.39 31.08 120.68 24.64 33.08 56.59 50.03 -36.45%
EY 3.94 3.22 0.83 4.06 3.02 1.77 2.00 57.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.69 0.72 0.82 0.92 0.80 -4.22%

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