[DNONCE] YoY Cumulative 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- 33.56%
YoY- 137.75%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 133,324 119,501 126,708 139,249 126,748 120,938 121,142 1.60%
PBT -2,874 191 4,305 3,102 -1,376 -595 -635 28.58%
Tax -549 -604 -1,565 -819 -467 -335 -532 0.52%
NP -3,423 -413 2,740 2,283 -1,843 -930 -1,167 19.62%
-
NP to SH -3,634 -1,527 2,062 772 -2,045 -1,464 -2,155 9.09%
-
Tax Rate - 316.23% 36.35% 26.40% - - - -
Total Cost 136,747 119,914 123,968 136,966 128,591 121,868 122,309 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 -7.26% -3.17% 4.35% 1.78% 0.00% -3.32% -4.78% -
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 295.70 265.30 280.82 308.44 280.98 268.48 268.70 1.60%
EPS -8.06 -3.39 4.57 1.71 -4.53 -3.25 -4.78 9.08%
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 15.34 13.75 14.58 16.03 14.59 13.92 13.94 1.60%
EPS -0.42 -0.18 0.24 0.09 -0.24 -0.17 -0.25 9.02%
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 0.12 0.14 0.15 0.17 0.06 0.13 0.27 -12.63%
P/EPS -4.34 -10.91 9.41 29.82 -3.53 -10.46 -15.06 -18.71%
EY -23.03 -9.16 10.63 3.35 -28.33 -9.56 -6.64 23.00%
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 0.12 0.15 0.17 0.22 0.12 0.09 0.27 -12.63%
P/EPS -4.47 -11.80 10.50 39.18 -7.28 -7.38 -15.06 -18.31%
EY -22.39 -8.47 9.52 2.55 -13.74 -13.54 -6.64 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