[DNONCE] QoQ TTM Result on 30-Nov-2002 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 16.27%
YoY- -266.97%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 132,761 115,715 100,188 82,611 68,621 66,278 69,361 53.97%
PBT -6,753 -3,668 -3,994 -6,784 -8,462 -9,117 -7,197 -4.14%
Tax -399 -585 -466 -181 144 2,010 2,099 -
NP -7,152 -4,253 -4,460 -6,965 -8,318 -7,107 -5,098 25.24%
-
NP to SH -7,152 -4,253 -4,460 -6,965 -8,318 -8,660 -6,651 4.94%
-
Tax Rate - - - - - - - -
Total Cost 139,913 119,968 104,648 89,576 76,939 73,385 74,459 52.09%
-
Net Worth 40,780 45,135 46,867 47,948 49,244 52,432 54,366 -17.40%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 40,780 45,135 46,867 47,948 49,244 52,432 54,366 -17.40%
NOSH 39,980 39,943 40,057 39,957 40,036 40,024 39,975 0.00%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin -5.39% -3.68% -4.45% -8.43% -12.12% -10.72% -7.35% -
ROE -17.54% -9.42% -9.52% -14.53% -16.89% -16.52% -12.23% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 332.06 289.70 250.11 206.75 171.40 165.59 173.51 53.96%
EPS -17.89 -10.65 -11.13 -17.43 -20.78 -21.64 -16.64 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.13 1.17 1.20 1.23 1.31 1.36 -17.40%
Adjusted Per Share Value based on latest NOSH - 39,957
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 15.28 13.32 11.53 9.51 7.90 7.63 7.98 54.01%
EPS -0.82 -0.49 -0.51 -0.80 -0.96 -1.00 -0.77 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.0519 0.0539 0.0552 0.0567 0.0603 0.0626 -17.46%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.70 0.80 0.68 0.85 0.95 1.23 1.30 -
P/RPS 0.21 0.28 0.27 0.41 0.55 0.74 0.75 -57.10%
P/EPS -3.91 -7.51 -6.11 -4.88 -4.57 -5.68 -7.81 -36.87%
EY -25.56 -13.31 -16.37 -20.51 -21.87 -17.59 -12.80 58.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.58 0.71 0.77 0.94 0.96 -19.71%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 25/07/03 25/04/03 28/01/03 30/10/02 24/07/02 13/05/02 -
Price 0.71 0.72 0.60 0.80 0.84 1.12 1.30 -
P/RPS 0.21 0.25 0.24 0.39 0.49 0.68 0.75 -57.10%
P/EPS -3.97 -6.76 -5.39 -4.59 -4.04 -5.18 -7.81 -36.22%
EY -25.20 -14.79 -18.56 -21.79 -24.73 -19.32 -12.80 56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.51 0.67 0.68 0.85 0.96 -18.94%

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