[DNONCE] QoQ TTM Result on 31-May-2006 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 93.3%
YoY- -0.6%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 168,411 170,103 168,683 167,202 161,444 157,355 152,126 7.03%
PBT 5,137 6,089 5,925 3,239 2,826 2,358 1,428 135.32%
Tax -1,643 -1,815 -1,764 -679 -976 -824 -801 61.64%
NP 3,494 4,274 4,161 2,560 1,850 1,534 627 215.30%
-
NP to SH 1,902 2,674 2,665 1,154 597 652 271 267.88%
-
Tax Rate 31.98% 29.81% 29.77% 20.96% 34.54% 34.94% 56.09% -
Total Cost 164,917 165,829 164,522 164,642 159,594 155,821 151,499 5.83%
-
Net Worth 48,312 48,706 44,880 50,666 49,652 45,099 44,266 6.02%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 48,312 48,706 44,880 50,666 49,652 45,099 44,266 6.02%
NOSH 45,151 45,098 44,880 45,238 45,138 45,099 45,169 -0.02%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.07% 2.51% 2.47% 1.53% 1.15% 0.97% 0.41% -
ROE 3.94% 5.49% 5.94% 2.28% 1.20% 1.45% 0.61% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 372.99 377.18 375.85 369.60 357.66 348.91 336.79 7.06%
EPS 4.21 5.93 5.94 2.55 1.32 1.45 0.60 267.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.00 1.12 1.10 1.00 0.98 6.04%
Adjusted Per Share Value based on latest NOSH - 45,238
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 19.38 19.58 19.41 19.24 18.58 18.11 17.51 7.01%
EPS 0.22 0.31 0.31 0.13 0.07 0.08 0.03 278.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0561 0.0517 0.0583 0.0571 0.0519 0.0509 6.08%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.89 0.80 0.79 0.93 0.90 0.62 0.77 -
P/RPS 0.24 0.21 0.21 0.25 0.25 0.18 0.23 2.88%
P/EPS 21.13 13.49 13.30 36.46 68.05 42.89 128.34 -70.05%
EY 4.73 7.41 7.52 2.74 1.47 2.33 0.78 233.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.79 0.83 0.82 0.62 0.79 3.35%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 30/01/07 31/10/06 27/07/06 03/04/06 25/01/06 27/10/05 -
Price 0.97 0.94 0.75 0.86 0.82 0.78 0.72 -
P/RPS 0.26 0.25 0.20 0.23 0.23 0.22 0.21 15.34%
P/EPS 23.03 15.85 12.63 33.71 62.00 53.95 120.01 -66.83%
EY 4.34 6.31 7.92 2.97 1.61 1.85 0.83 202.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.87 0.75 0.77 0.75 0.78 0.73 15.87%

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