[DNONCE] YoY Annual (Unaudited) Result on 31-Aug-2004 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
YoY- 109.62%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 163,657 168,683 152,126 143,396 132,761 68,629 86,029 11.30%
PBT 41 5,926 1,428 1,461 -6,753 -8,263 1,700 -46.23%
Tax -835 -1,765 -721 -773 -399 8,263 -146 33.71%
NP -794 4,161 707 688 -7,152 0 1,554 -
-
NP to SH -1,988 2,665 271 688 -7,152 -8,215 1,554 -
-
Tax Rate 2,036.59% 29.78% 50.49% 52.91% - - 8.59% -
Total Cost 164,451 164,522 151,419 142,708 139,913 68,629 84,475 11.73%
-
Net Worth 45,979 47,368 47,240 43,026 40,800 49,194 44,821 0.42%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 45,979 47,368 47,240 43,026 40,800 49,194 44,821 0.42%
NOSH 45,078 45,113 45,423 43,026 40,000 39,995 29,487 7.32%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin -0.49% 2.47% 0.46% 0.48% -5.39% 0.00% 1.81% -
ROE -4.32% 5.63% 0.57% 1.60% -17.53% -16.70% 3.47% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 363.05 373.91 334.90 333.28 331.90 171.59 291.75 3.70%
EPS -4.41 5.91 0.60 1.60 -17.88 -20.54 5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 1.04 1.00 1.02 1.23 1.52 -6.42%
Adjusted Per Share Value based on latest NOSH - 44,999
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 18.83 19.41 17.51 16.50 15.28 7.90 9.90 11.30%
EPS -0.23 0.31 0.03 0.08 -0.82 -0.95 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0545 0.0544 0.0495 0.047 0.0566 0.0516 0.41%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.50 0.79 0.77 0.83 0.70 0.95 1.56 -
P/RPS 0.14 0.21 0.23 0.25 0.21 0.55 0.53 -19.89%
P/EPS -11.34 13.37 129.06 51.91 -3.91 -4.63 29.60 -
EY -8.82 7.48 0.77 1.93 -25.54 -21.62 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.75 0.74 0.83 0.69 0.77 1.03 -11.64%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 31/10/06 27/10/05 28/10/04 31/10/03 30/10/02 30/10/01 -
Price 0.45 0.75 0.72 0.80 0.71 0.84 1.27 -
P/RPS 0.12 0.20 0.21 0.24 0.21 0.49 0.44 -19.46%
P/EPS -10.20 12.70 120.68 50.03 -3.97 -4.09 24.10 -
EY -9.80 7.88 0.83 2.00 -25.18 -24.45 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.71 0.69 0.80 0.70 0.68 0.84 -10.21%

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