[DNONCE] QoQ TTM Result on 28-Feb-2006 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
03-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -8.44%
YoY- -55.05%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 170,103 168,683 167,202 161,444 157,355 152,126 149,033 9.20%
PBT 6,089 5,925 3,239 2,826 2,358 1,428 1,337 174.50%
Tax -1,815 -1,764 -679 -976 -824 -801 -176 373.10%
NP 4,274 4,161 2,560 1,850 1,534 627 1,161 138.22%
-
NP to SH 2,674 2,665 1,154 597 652 271 1,161 74.31%
-
Tax Rate 29.81% 29.77% 20.96% 34.54% 34.94% 56.09% 13.16% -
Total Cost 165,829 164,522 164,642 159,594 155,821 151,499 147,872 7.93%
-
Net Worth 48,706 44,880 50,666 49,652 45,099 44,266 45,220 5.07%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 48,706 44,880 50,666 49,652 45,099 44,266 45,220 5.07%
NOSH 45,098 44,880 45,238 45,138 45,099 45,169 44,772 0.48%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 2.51% 2.47% 1.53% 1.15% 0.97% 0.41% 0.78% -
ROE 5.49% 5.94% 2.28% 1.20% 1.45% 0.61% 2.57% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 377.18 375.85 369.60 357.66 348.91 336.79 332.87 8.68%
EPS 5.93 5.94 2.55 1.32 1.45 0.60 2.59 73.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.12 1.10 1.00 0.98 1.01 4.56%
Adjusted Per Share Value based on latest NOSH - 45,138
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 19.58 19.41 19.24 18.58 18.11 17.51 17.15 9.22%
EPS 0.31 0.31 0.13 0.07 0.08 0.03 0.13 78.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0517 0.0583 0.0571 0.0519 0.0509 0.052 5.18%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.80 0.79 0.93 0.90 0.62 0.77 0.76 -
P/RPS 0.21 0.21 0.25 0.25 0.18 0.23 0.23 -5.87%
P/EPS 13.49 13.30 36.46 68.05 42.89 128.34 29.31 -40.36%
EY 7.41 7.52 2.74 1.47 2.33 0.78 3.41 67.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.83 0.82 0.62 0.79 0.75 -0.89%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/01/07 31/10/06 27/07/06 03/04/06 25/01/06 27/10/05 27/07/05 -
Price 0.94 0.75 0.86 0.82 0.78 0.72 0.73 -
P/RPS 0.25 0.20 0.23 0.23 0.22 0.21 0.22 8.88%
P/EPS 15.85 12.63 33.71 62.00 53.95 120.01 28.15 -31.78%
EY 6.31 7.92 2.97 1.61 1.85 0.83 3.55 46.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 0.77 0.75 0.78 0.73 0.72 13.43%

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