[DNONCE] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -10.96%
YoY- 137.75%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 177,765 159,334 168,944 185,665 168,997 161,250 161,522 1.60%
PBT -3,832 254 5,740 4,136 -1,834 -793 -846 28.60%
Tax -732 -805 -2,086 -1,092 -622 -446 -709 0.53%
NP -4,564 -550 3,653 3,044 -2,457 -1,240 -1,556 19.62%
-
NP to SH -4,845 -2,036 2,749 1,029 -2,726 -1,952 -2,873 9.09%
-
Tax Rate - 316.93% 36.34% 26.40% - - - -
Total Cost 182,329 159,885 165,290 182,621 171,454 162,490 163,078 1.87%
-
Net Worth 50,046 48,197 47,376 43,340 0 44,145 45,083 1.75%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 50,046 48,197 47,376 43,340 0 44,145 45,083 1.75%
NOSH 45,086 45,044 45,120 45,146 45,109 45,046 45,083 0.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -2.57% -0.35% 2.16% 1.64% -1.45% -0.77% -0.96% -
ROE -9.68% -4.22% 5.80% 2.38% 0.00% -4.42% -6.37% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 394.27 353.73 374.43 411.25 374.64 357.97 358.27 1.60%
EPS -10.75 -4.52 6.09 2.28 -6.04 -4.33 -6.37 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.05 0.96 0.00 0.98 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 45,116
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 20.46 18.34 19.44 21.37 19.45 18.56 18.59 1.60%
EPS -0.56 -0.23 0.32 0.12 -0.31 -0.22 -0.33 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0555 0.0545 0.0499 0.00 0.0508 0.0519 1.75%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.35 0.37 0.43 0.51 0.16 0.34 0.72 -
P/RPS 0.09 0.10 0.11 0.12 0.04 0.09 0.20 -12.45%
P/EPS -3.26 -8.19 7.06 22.37 -2.65 -7.85 -11.30 -18.69%
EY -30.70 -12.22 14.17 4.47 -37.78 -12.75 -8.85 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.41 0.53 0.00 0.35 0.72 -12.63%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 26/07/12 27/07/11 29/07/10 28/07/09 28/07/08 27/07/07 -
Price 0.36 0.40 0.48 0.67 0.33 0.24 0.72 -
P/RPS 0.09 0.11 0.13 0.16 0.09 0.07 0.20 -12.45%
P/EPS -3.35 -8.85 7.88 29.39 -5.46 -5.54 -11.30 -18.32%
EY -29.85 -11.30 12.69 3.40 -18.32 -18.06 -8.85 22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.46 0.70 0.00 0.24 0.72 -12.63%

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