[DNONCE] YoY Quarter Result on 31-May-2009 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 103.52%
YoY- 109.38%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 43,188 46,541 47,494 42,570 38,335 39,747 44,435 -0.47%
PBT 13,954 1,406 1,289 412 -859 -2,760 1,063 53.52%
Tax -311 -452 -454 23 -114 -94 -150 12.90%
NP 13,643 954 835 435 -973 -2,854 913 56.87%
-
NP to SH 9,413 523 194 80 -853 -2,849 760 52.04%
-
Tax Rate 2.23% 32.15% 35.22% -5.58% - - 14.11% -
Total Cost 29,545 45,587 46,659 42,135 39,308 42,601 43,522 -6.24%
-
Net Worth 48,260 47,340 43,311 0 44,229 45,079 50,666 -0.80%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 48,260 47,340 43,311 0 44,229 45,079 50,666 -0.80%
NOSH 45,103 45,086 45,116 45,333 45,132 45,079 45,238 -0.04%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 31.59% 2.05% 1.76% 1.02% -2.54% -7.18% 2.05% -
ROE 19.50% 1.10% 0.45% 0.00% -1.93% -6.32% 1.50% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 95.75 103.23 105.27 93.90 84.94 88.17 98.22 -0.42%
EPS 20.87 1.16 0.43 0.18 -1.89 -6.32 1.68 52.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 0.96 0.00 0.98 1.00 1.12 -0.75%
Adjusted Per Share Value based on latest NOSH - 45,333
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 4.97 5.36 5.47 4.90 4.41 4.57 5.11 -0.46%
EPS 1.08 0.06 0.02 0.01 -0.10 -0.33 0.09 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0545 0.0498 0.00 0.0509 0.0519 0.0583 -0.81%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.37 0.43 0.51 0.16 0.34 0.72 0.93 -
P/RPS 0.39 0.42 0.48 0.17 0.40 0.82 0.95 -13.77%
P/EPS 1.77 37.07 118.60 90.67 -17.99 -11.39 55.36 -43.63%
EY 56.41 2.70 0.84 1.10 -5.56 -8.78 1.81 77.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.53 0.00 0.35 0.72 0.83 -13.39%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 27/07/11 29/07/10 28/07/09 28/07/08 27/07/07 27/07/06 -
Price 0.40 0.48 0.67 0.33 0.24 0.72 0.86 -
P/RPS 0.42 0.46 0.64 0.35 0.28 0.82 0.88 -11.58%
P/EPS 1.92 41.38 155.81 187.00 -12.70 -11.39 51.19 -42.11%
EY 52.18 2.42 0.64 0.53 -7.88 -8.78 1.95 72.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.70 0.00 0.24 0.72 0.77 -11.48%

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