[DNONCE] QoQ TTM Result on 31-May-2009 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 27.8%
YoY- -86.82%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 176,302 168,880 168,725 167,434 163,199 163,127 161,624 5.98%
PBT 2,873 -575 -728 -1,623 -2,894 -1,186 -842 -
Tax -820 -849 -945 -995 -1,132 -937 -863 -3.35%
NP 2,053 -1,424 -1,673 -2,618 -4,026 -2,123 -1,705 -
-
NP to SH 1,169 -1,580 -1,534 -2,423 -3,356 -1,765 -1,842 -
-
Tax Rate 28.54% - - - - - - -
Total Cost 174,249 170,304 170,398 170,052 167,225 165,250 163,329 4.42%
-
Net Worth 43,200 43,613 42,795 0 41,923 43,654 43,888 -1.05%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 43,200 43,613 42,795 0 41,923 43,654 43,888 -1.05%
NOSH 45,000 45,909 45,047 45,333 45,079 44,545 45,245 -0.36%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 1.16% -0.84% -0.99% -1.56% -2.47% -1.30% -1.05% -
ROE 2.71% -3.62% -3.58% 0.00% -8.00% -4.04% -4.20% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 391.78 367.86 374.55 369.34 362.03 366.20 357.21 6.37%
EPS 2.60 -3.44 -3.41 -5.34 -7.44 -3.96 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.95 0.00 0.93 0.98 0.97 -0.69%
Adjusted Per Share Value based on latest NOSH - 45,333
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 20.36 19.50 19.49 19.34 18.85 18.84 18.66 6.00%
EPS 0.14 -0.18 -0.18 -0.28 -0.39 -0.20 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0504 0.0494 0.00 0.0484 0.0504 0.0507 -1.05%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.44 0.33 0.30 0.16 0.16 0.18 0.24 -
P/RPS 0.11 0.09 0.08 0.04 0.04 0.05 0.07 35.27%
P/EPS 16.94 -9.59 -8.81 -2.99 -2.15 -4.54 -5.90 -
EY 5.90 -10.43 -11.35 -33.41 -46.53 -22.01 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.32 0.00 0.17 0.18 0.25 50.32%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 22/04/10 27/01/10 30/10/09 28/07/09 28/04/09 21/01/09 31/10/08 -
Price 0.72 0.38 0.29 0.33 0.16 0.12 0.13 -
P/RPS 0.18 0.10 0.08 0.09 0.04 0.03 0.04 173.31%
P/EPS 27.72 -11.04 -8.52 -6.17 -2.15 -3.03 -3.19 -
EY 3.61 -9.06 -11.74 -16.20 -46.53 -33.02 -31.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.40 0.31 0.00 0.17 0.12 0.13 222.70%

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