[DNONCE] QoQ Quarter Result on 31-Aug-2011 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 400.57%
YoY- 28.14%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 43,188 35,536 40,778 44,985 46,541 41,800 38,367 8.20%
PBT 13,954 -5,875 -7,888 2,284 1,406 1,876 1,023 469.97%
Tax -311 -29 -264 272 -452 -650 -463 -23.28%
NP 13,643 -5,904 -8,152 2,556 954 1,226 560 738.76%
-
NP to SH 9,413 -4,617 -6,113 2,618 523 1,041 498 608.30%
-
Tax Rate 2.23% - - -11.91% 32.15% 34.65% 45.26% -
Total Cost 29,545 41,440 48,930 42,429 45,587 40,574 37,807 -15.14%
-
Net Worth 48,260 39,226 44,212 50,090 47,340 46,867 46,630 2.31%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 48,260 39,226 44,212 50,090 47,340 46,867 46,630 2.31%
NOSH 45,103 45,087 45,114 45,126 45,086 45,064 45,272 -0.24%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 31.59% -16.61% -19.99% 5.68% 2.05% 2.93% 1.46% -
ROE 19.50% -11.77% -13.83% 5.23% 1.10% 2.22% 1.07% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 95.75 78.81 90.39 99.69 103.23 92.76 84.75 8.46%
EPS 20.87 -10.24 -13.55 5.80 1.16 2.31 1.10 610.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.87 0.98 1.11 1.05 1.04 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 45,126
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 4.97 4.09 4.69 5.18 5.36 4.81 4.42 8.12%
EPS 1.08 -0.53 -0.70 0.30 0.06 0.12 0.06 585.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0451 0.0509 0.0576 0.0545 0.0539 0.0537 2.22%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.37 0.38 0.30 0.35 0.43 0.46 0.48 -
P/RPS 0.39 0.48 0.33 0.35 0.42 0.50 0.57 -22.33%
P/EPS 1.77 -3.71 -2.21 6.03 37.07 19.91 43.64 -88.17%
EY 56.41 -26.95 -45.17 16.58 2.70 5.02 2.29 744.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.31 0.32 0.41 0.44 0.47 -17.82%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 26/04/12 30/01/12 28/10/11 27/07/11 27/04/11 26/01/11 -
Price 0.40 0.35 0.36 0.31 0.48 0.48 0.485 -
P/RPS 0.42 0.44 0.40 0.31 0.46 0.52 0.57 -18.40%
P/EPS 1.92 -3.42 -2.66 5.34 41.38 20.78 44.09 -87.59%
EY 52.18 -29.26 -37.64 18.71 2.42 4.81 2.27 706.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.37 0.28 0.46 0.46 0.47 -14.72%

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