[DNONCE] QoQ TTM Result on 31-Aug-2011 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- 11.14%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 164,487 167,840 174,104 171,693 174,079 175,032 179,879 -5.78%
PBT 2,475 -10,073 -2,322 6,589 6,279 6,162 5,390 -40.45%
Tax -332 -473 -1,094 -1,293 -1,217 -1,219 -761 -42.44%
NP 2,143 -10,546 -3,416 5,296 5,062 4,943 4,629 -40.12%
-
NP to SH 1,301 -7,589 -1,931 4,680 4,211 3,882 3,318 -46.39%
-
Tax Rate 13.41% - - 19.62% 19.38% 19.78% 14.12% -
Total Cost 162,344 178,386 177,520 166,397 169,017 170,089 175,250 -4.96%
-
Net Worth 48,260 39,226 44,212 50,090 47,340 46,867 46,630 2.31%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 48,260 39,226 44,212 50,090 47,340 46,867 46,630 2.31%
NOSH 45,103 45,087 45,114 45,126 45,086 45,064 45,272 -0.24%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 1.30% -6.28% -1.96% 3.08% 2.91% 2.82% 2.57% -
ROE 2.70% -19.35% -4.37% 9.34% 8.90% 8.28% 7.12% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 364.69 372.25 385.92 380.47 386.10 388.40 397.32 -5.54%
EPS 2.88 -16.83 -4.28 10.37 9.34 8.61 7.33 -46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.87 0.98 1.11 1.05 1.04 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 45,126
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 19.00 19.38 20.11 19.83 20.10 20.21 20.77 -5.76%
EPS 0.15 -0.88 -0.22 0.54 0.49 0.45 0.38 -46.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0453 0.0511 0.0578 0.0547 0.0541 0.0539 2.21%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.37 0.38 0.30 0.35 0.43 0.46 0.48 -
P/RPS 0.10 0.10 0.08 0.09 0.11 0.12 0.12 -11.43%
P/EPS 12.83 -2.26 -7.01 3.37 4.60 5.34 6.55 56.48%
EY 7.80 -44.29 -14.27 29.63 21.72 18.73 15.27 -36.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.31 0.32 0.41 0.44 0.47 -17.82%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 26/04/12 30/01/12 28/10/11 27/07/11 27/04/11 26/01/11 -
Price 0.40 0.35 0.36 0.31 0.48 0.48 0.485 -
P/RPS 0.11 0.09 0.09 0.08 0.12 0.12 0.12 -5.63%
P/EPS 13.87 -2.08 -8.41 2.99 5.14 5.57 6.62 63.66%
EY 7.21 -48.09 -11.89 33.45 19.46 17.95 15.11 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.37 0.28 0.46 0.46 0.47 -14.72%

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