[DNONCE] YoY Annualized Quarter Result on 31-May-2008 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -59.74%
YoY- 32.06%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 168,944 185,665 168,997 161,250 161,522 168,136 148,034 2.22%
PBT 5,740 4,136 -1,834 -793 -846 5,302 2,886 12.13%
Tax -2,086 -1,092 -622 -446 -709 -946 -1,108 11.11%
NP 3,653 3,044 -2,457 -1,240 -1,556 4,356 1,778 12.74%
-
NP to SH 2,749 1,029 -2,726 -1,952 -2,873 2,956 1,778 7.52%
-
Tax Rate 36.34% 26.40% - - - 17.84% 38.39% -
Total Cost 165,290 182,621 171,454 162,490 163,078 163,780 146,256 2.05%
-
Net Worth 47,376 43,340 0 44,145 45,083 50,468 45,484 0.68%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 47,376 43,340 0 44,145 45,083 50,468 45,484 0.68%
NOSH 45,120 45,146 45,109 45,046 45,083 45,060 45,034 0.03%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 2.16% 1.64% -1.45% -0.77% -0.96% 2.59% 1.20% -
ROE 5.80% 2.38% 0.00% -4.42% -6.37% 5.86% 3.91% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 374.43 411.25 374.64 357.97 358.27 373.13 328.72 2.19%
EPS 6.09 2.28 -6.04 -4.33 -6.37 6.56 3.95 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.96 0.00 0.98 1.00 1.12 1.01 0.64%
Adjusted Per Share Value based on latest NOSH - 45,132
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 19.44 21.37 19.45 18.56 18.59 19.35 17.04 2.21%
EPS 0.32 0.12 -0.31 -0.22 -0.33 0.34 0.20 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0499 0.00 0.0508 0.0519 0.0581 0.0523 0.68%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.43 0.51 0.16 0.34 0.72 0.93 0.76 -
P/RPS 0.11 0.12 0.04 0.09 0.20 0.25 0.23 -11.56%
P/EPS 7.06 22.37 -2.65 -7.85 -11.30 14.18 19.24 -15.38%
EY 14.17 4.47 -37.78 -12.75 -8.85 7.05 5.20 18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.00 0.35 0.72 0.83 0.75 -9.57%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 27/07/11 29/07/10 28/07/09 28/07/08 27/07/07 27/07/06 27/07/05 -
Price 0.48 0.67 0.33 0.24 0.72 0.86 0.73 -
P/RPS 0.13 0.16 0.09 0.07 0.20 0.23 0.22 -8.39%
P/EPS 7.88 29.39 -5.46 -5.54 -11.30 13.11 18.48 -13.23%
EY 12.69 3.40 -18.32 -18.06 -8.85 7.63 5.41 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 0.00 0.24 0.72 0.77 0.72 -7.19%

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