[DNONCE] QoQ TTM Result on 31-May-2002 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
24-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- -30.21%
YoY- -378.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 100,188 82,611 68,621 66,278 69,361 83,799 86,029 10.72%
PBT -3,994 -6,784 -8,462 -9,117 -7,197 -1,995 1,700 -
Tax -466 -181 144 2,010 2,099 1,650 1,407 -
NP -4,460 -6,965 -8,318 -7,107 -5,098 -345 3,107 -
-
NP to SH -4,460 -6,965 -8,318 -8,660 -6,651 -1,898 1,554 -
-
Tax Rate - - - - - - -82.76% -
Total Cost 104,648 89,576 76,939 73,385 74,459 84,144 82,922 16.83%
-
Net Worth 46,867 47,948 49,244 52,432 54,366 51,599 60,839 -16.00%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 46,867 47,948 49,244 52,432 54,366 51,599 60,839 -16.00%
NOSH 40,057 39,957 40,036 40,024 39,975 39,999 40,025 0.05%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin -4.45% -8.43% -12.12% -10.72% -7.35% -0.41% 3.61% -
ROE -9.52% -14.53% -16.89% -16.52% -12.23% -3.68% 2.55% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 250.11 206.75 171.40 165.59 173.51 209.50 214.93 10.66%
EPS -11.13 -17.43 -20.78 -21.64 -16.64 -4.75 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.20 1.23 1.31 1.36 1.29 1.52 -16.05%
Adjusted Per Share Value based on latest NOSH - 40,024
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 11.53 9.51 7.90 7.63 7.98 9.64 9.90 10.72%
EPS -0.51 -0.80 -0.96 -1.00 -0.77 -0.22 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0552 0.0567 0.0603 0.0626 0.0594 0.07 -16.03%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.68 0.85 0.95 1.23 1.30 1.61 1.56 -
P/RPS 0.27 0.41 0.55 0.74 0.75 0.77 0.73 -48.56%
P/EPS -6.11 -4.88 -4.57 -5.68 -7.81 -33.93 40.18 -
EY -16.37 -20.51 -21.87 -17.59 -12.80 -2.95 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.77 0.94 0.96 1.25 1.03 -31.88%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 28/01/03 30/10/02 24/07/02 13/05/02 30/01/02 30/10/01 -
Price 0.60 0.80 0.84 1.12 1.30 1.53 1.27 -
P/RPS 0.24 0.39 0.49 0.68 0.75 0.73 0.59 -45.19%
P/EPS -5.39 -4.59 -4.04 -5.18 -7.81 -32.24 32.71 -
EY -18.56 -21.79 -24.73 -19.32 -12.80 -3.10 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.68 0.85 0.96 1.19 0.84 -28.36%

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