[DNONCE] QoQ Quarter Result on 31-May-2010 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -59.33%
YoY- 142.5%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 41,800 38,367 47,371 47,494 46,647 45,108 41,977 -0.28%
PBT 1,876 1,023 1,827 1,289 1,104 709 648 103.52%
Tax -650 -463 386 -454 -192 -173 -478 22.81%
NP 1,226 560 2,213 835 912 536 170 274.62%
-
NP to SH 1,041 498 2,043 194 477 101 511 60.91%
-
Tax Rate 34.65% 45.26% -21.13% 35.22% 17.39% 24.40% 73.77% -
Total Cost 40,574 37,807 45,158 46,659 45,735 44,572 41,807 -1.98%
-
Net Worth 46,867 46,630 45,099 43,311 43,200 43,613 42,795 6.26%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 46,867 46,630 45,099 43,311 43,200 43,613 42,795 6.26%
NOSH 45,064 45,272 45,099 45,116 45,000 45,909 45,047 0.02%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 2.93% 1.46% 4.67% 1.76% 1.96% 1.19% 0.40% -
ROE 2.22% 1.07% 4.53% 0.45% 1.10% 0.23% 1.19% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 92.76 84.75 105.04 105.27 103.66 98.26 93.18 -0.30%
EPS 2.31 1.10 4.53 0.43 1.06 0.22 1.13 61.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.00 0.96 0.96 0.95 0.95 6.23%
Adjusted Per Share Value based on latest NOSH - 45,116
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 4.81 4.42 5.45 5.47 5.37 5.19 4.83 -0.27%
EPS 0.12 0.06 0.24 0.02 0.05 0.01 0.06 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0537 0.0519 0.0498 0.0497 0.0502 0.0493 6.14%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.46 0.48 0.51 0.51 0.44 0.33 0.30 -
P/RPS 0.50 0.57 0.49 0.48 0.42 0.34 0.32 34.76%
P/EPS 19.91 43.64 11.26 118.60 41.51 150.00 26.45 -17.29%
EY 5.02 2.29 8.88 0.84 2.41 0.67 3.78 20.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.51 0.53 0.46 0.35 0.32 23.72%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 27/01/10 30/10/09 -
Price 0.48 0.485 0.56 0.67 0.72 0.38 0.29 -
P/RPS 0.52 0.57 0.53 0.64 0.69 0.39 0.31 41.30%
P/EPS 20.78 44.09 12.36 155.81 67.92 172.73 25.57 -12.94%
EY 4.81 2.27 8.09 0.64 1.47 0.58 3.91 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.70 0.75 0.40 0.31 30.19%

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