[DNONCE] YoY Annualized Quarter Result on 30-Nov-2005 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 1570.85%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 179,812 173,800 172,056 166,376 145,460 146,756 104,244 9.50%
PBT 2,224 3,600 8,460 7,804 4,084 3,784 -2,260 -
Tax -1,076 -780 -1,376 -1,172 -1,080 -2,364 -1,496 -5.33%
NP 1,148 2,820 7,084 6,632 3,004 1,420 -3,756 -
-
NP to SH 588 280 4,564 4,528 3,004 1,420 -3,756 -
-
Tax Rate 48.38% 21.67% 16.26% 15.02% 26.44% 62.47% - -
Total Cost 178,664 170,980 164,972 159,744 142,456 145,336 108,000 8.74%
-
Net Worth 43,654 44,187 48,706 45,099 46,116 41,084 47,948 -1.55%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 43,654 44,187 48,706 45,099 46,116 41,084 47,948 -1.55%
NOSH 44,545 43,750 45,098 45,099 45,212 39,887 39,957 1.82%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.64% 1.62% 4.12% 3.99% 2.07% 0.97% -3.60% -
ROE 1.35% 0.63% 9.37% 10.04% 6.51% 3.46% -7.83% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 403.66 397.26 381.51 368.91 321.73 367.92 260.89 7.53%
EPS 1.32 0.64 10.12 10.04 6.68 3.56 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.01 1.08 1.00 1.02 1.03 1.20 -3.31%
Adjusted Per Share Value based on latest NOSH - 45,099
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 20.69 20.00 19.80 19.15 16.74 16.89 12.00 9.49%
EPS 0.07 0.03 0.53 0.52 0.35 0.16 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0509 0.0561 0.0519 0.0531 0.0473 0.0552 -1.56%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.18 0.45 0.80 0.62 1.00 0.68 0.85 -
P/RPS 0.04 0.11 0.21 0.17 0.31 0.18 0.33 -29.62%
P/EPS 13.64 70.31 7.91 6.18 15.05 19.10 -9.04 -
EY 7.33 1.42 12.65 16.19 6.64 5.24 -11.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.45 0.74 0.62 0.98 0.66 0.71 -20.42%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 30/01/08 30/01/07 25/01/06 27/01/05 16/01/04 28/01/03 -
Price 0.12 0.38 0.94 0.78 0.94 1.50 0.80 -
P/RPS 0.03 0.10 0.25 0.21 0.29 0.41 0.31 -32.21%
P/EPS 9.09 59.38 9.29 7.77 14.15 42.13 -8.51 -
EY 11.00 1.68 10.77 12.87 7.07 2.37 -11.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.38 0.87 0.78 0.92 1.46 0.67 -24.90%

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