[DNONCE] YoY Annualized Quarter Result on 31-May-2004 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 17.01%
YoY- 128.27%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 161,522 168,136 148,034 140,517 123,512 60,720 87,054 10.84%
PBT -846 5,302 2,886 3,052 -2,962 -9,345 5,068 -
Tax -709 -946 -1,108 -1,905 -1,093 9,345 -925 -4.33%
NP -1,556 4,356 1,778 1,146 -4,056 0 4,142 -
-
NP to SH -2,873 2,956 1,778 1,146 -4,056 -9,474 4,142 -
-
Tax Rate - 17.84% 38.39% 62.42% - - 18.25% -
Total Cost 163,078 163,780 146,256 139,370 127,568 60,720 82,912 11.92%
-
Net Worth 45,083 50,468 45,484 43,425 45,170 52,385 40,337 1.87%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 45,083 50,468 45,484 43,425 45,170 52,385 40,337 1.87%
NOSH 45,083 45,060 45,034 42,574 39,973 39,988 25,529 9.93%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -0.96% 2.59% 1.20% 0.82% -3.28% 0.00% 4.76% -
ROE -6.37% 5.86% 3.91% 2.64% -8.98% -18.09% 10.27% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 358.27 373.13 328.72 330.05 308.98 151.84 340.99 0.82%
EPS -6.37 6.56 3.95 2.69 -10.15 -23.69 16.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.01 1.02 1.13 1.31 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 44,578
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 18.65 19.42 17.10 16.23 14.26 7.01 10.05 10.84%
EPS -0.33 0.34 0.21 0.13 -0.47 -1.09 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0583 0.0525 0.0501 0.0522 0.0605 0.0466 1.87%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.72 0.93 0.76 1.24 0.80 1.23 1.38 -
P/RPS 0.20 0.25 0.23 0.38 0.26 0.81 0.40 -10.90%
P/EPS -11.30 14.18 19.24 46.04 -7.88 -5.19 8.50 -
EY -8.85 7.05 5.20 2.17 -12.68 -19.26 11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.75 1.22 0.71 0.94 0.87 -3.10%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/07 27/07/06 27/07/05 28/07/04 25/07/03 24/07/02 30/07/01 -
Price 0.72 0.86 0.73 1.13 0.72 1.12 1.54 -
P/RPS 0.20 0.23 0.22 0.34 0.23 0.74 0.45 -12.63%
P/EPS -11.30 13.11 18.48 41.96 -7.10 -4.73 9.49 -
EY -8.85 7.63 5.41 2.38 -14.09 -21.15 10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.72 1.11 0.64 0.85 0.97 -4.84%

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