[DNONCE] QoQ TTM Result on 30-Nov-2005 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 140.59%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 168,683 167,202 161,444 157,355 152,126 149,033 144,822 10.67%
PBT 5,925 3,239 2,826 2,358 1,428 1,337 1,454 154.47%
Tax -1,764 -679 -976 -824 -801 -176 -126 478.09%
NP 4,161 2,560 1,850 1,534 627 1,161 1,328 113.67%
-
NP to SH 2,665 1,154 597 652 271 1,161 1,328 58.89%
-
Tax Rate 29.77% 20.96% 34.54% 34.94% 56.09% 13.16% 8.67% -
Total Cost 164,522 164,642 159,594 155,821 151,499 147,872 143,494 9.51%
-
Net Worth 44,880 50,666 49,652 45,099 44,266 45,220 45,271 -0.57%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 44,880 50,666 49,652 45,099 44,266 45,220 45,271 -0.57%
NOSH 44,880 45,238 45,138 45,099 45,169 44,772 44,823 0.08%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 2.47% 1.53% 1.15% 0.97% 0.41% 0.78% 0.92% -
ROE 5.94% 2.28% 1.20% 1.45% 0.61% 2.57% 2.93% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 375.85 369.60 357.66 348.91 336.79 332.87 323.09 10.57%
EPS 5.94 2.55 1.32 1.45 0.60 2.59 2.96 58.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.10 1.00 0.98 1.01 1.01 -0.65%
Adjusted Per Share Value based on latest NOSH - 45,099
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 19.41 19.24 18.58 18.11 17.51 17.15 16.67 10.64%
EPS 0.31 0.13 0.07 0.08 0.03 0.13 0.15 62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0583 0.0571 0.0519 0.0509 0.052 0.0521 -0.51%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.79 0.93 0.90 0.62 0.77 0.76 0.90 -
P/RPS 0.21 0.25 0.25 0.18 0.23 0.23 0.28 -17.40%
P/EPS 13.30 36.46 68.05 42.89 128.34 29.31 30.38 -42.25%
EY 7.52 2.74 1.47 2.33 0.78 3.41 3.29 73.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.82 0.62 0.79 0.75 0.89 -7.61%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 03/04/06 25/01/06 27/10/05 27/07/05 26/04/05 -
Price 0.75 0.86 0.82 0.78 0.72 0.73 0.83 -
P/RPS 0.20 0.23 0.23 0.22 0.21 0.22 0.26 -16.00%
P/EPS 12.63 33.71 62.00 53.95 120.01 28.15 28.01 -41.11%
EY 7.92 2.97 1.61 1.85 0.83 3.55 3.57 69.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.75 0.78 0.73 0.72 0.82 -5.75%

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