[DNONCE] QoQ TTM Result on 31-Aug-2010 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 127.67%
YoY- 290.42%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 174,079 175,032 179,879 186,620 181,226 176,302 168,880 2.04%
PBT 6,279 6,162 5,390 5,076 3,750 2,873 -575 -
Tax -1,217 -1,219 -761 -471 -1,297 -820 -849 27.16%
NP 5,062 4,943 4,629 4,605 2,453 2,053 -1,424 -
-
NP to SH 4,211 3,882 3,318 2,921 1,283 1,169 -1,580 -
-
Tax Rate 19.38% 19.78% 14.12% 9.28% 34.59% 28.54% - -
Total Cost 169,017 170,089 175,250 182,015 178,773 174,249 170,304 -0.50%
-
Net Worth 47,340 46,867 46,630 45,099 43,311 43,200 43,613 5.62%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 47,340 46,867 46,630 45,099 43,311 43,200 43,613 5.62%
NOSH 45,086 45,064 45,272 45,099 45,116 45,000 45,909 -1.19%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 2.91% 2.82% 2.57% 2.47% 1.35% 1.16% -0.84% -
ROE 8.90% 8.28% 7.12% 6.48% 2.96% 2.71% -3.62% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 386.10 388.40 397.32 413.80 401.69 391.78 367.86 3.28%
EPS 9.34 8.61 7.33 6.48 2.84 2.60 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 1.00 0.96 0.96 0.95 6.90%
Adjusted Per Share Value based on latest NOSH - 45,099
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 20.03 20.14 20.70 21.48 20.86 20.29 19.44 2.01%
EPS 0.48 0.45 0.38 0.34 0.15 0.13 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0539 0.0537 0.0519 0.0498 0.0497 0.0502 5.63%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.43 0.46 0.48 0.51 0.51 0.44 0.33 -
P/RPS 0.11 0.12 0.12 0.12 0.13 0.11 0.09 14.32%
P/EPS 4.60 5.34 6.55 7.87 17.93 16.94 -9.59 -
EY 21.72 18.73 15.27 12.70 5.58 5.90 -10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.47 0.51 0.53 0.46 0.35 11.13%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 27/01/10 -
Price 0.48 0.48 0.485 0.56 0.67 0.72 0.38 -
P/RPS 0.12 0.12 0.12 0.14 0.17 0.18 0.10 12.93%
P/EPS 5.14 5.57 6.62 8.65 23.56 27.72 -11.04 -
EY 19.46 17.95 15.11 11.57 4.24 3.61 -9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.56 0.70 0.75 0.40 9.77%

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