[DNONCE] YoY TTM 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- 9.75%
YoY- 152.95%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 181,602 164,487 174,079 181,226 167,434 163,453 163,723 1.74%
PBT 1,622 2,475 6,279 3,750 -1,623 81 1,314 3.56%
Tax -660 -332 -1,217 -1,297 -995 -638 -1,587 -13.59%
NP 962 2,143 5,062 2,453 -2,618 -557 -273 -
-
NP to SH 660 1,301 4,211 1,283 -2,423 -1,297 -1,707 -
-
Tax Rate 40.69% 13.41% 19.38% 34.59% - 787.65% 120.78% -
Total Cost 180,640 162,344 169,017 178,773 170,052 164,010 163,996 1.62%
-
Net Worth 50,074 48,260 47,340 43,311 0 44,229 45,079 1.76%
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 50,074 48,260 47,340 43,311 0 44,229 45,079 1.76%
NOSH 45,111 45,103 45,086 45,116 45,333 45,132 45,079 0.01%
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 0.53% 1.30% 2.91% 1.35% -1.56% -0.34% -0.17% -
ROE 1.32% 2.70% 8.90% 2.96% 0.00% -2.93% -3.79% -
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 402.56 364.69 386.10 401.69 369.34 362.16 363.19 1.72%
EPS 1.46 2.88 9.34 2.84 -5.34 -2.87 -3.79 -
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 20.90 18.93 20.03 20.86 19.27 18.81 18.84 1.74%
EPS 0.08 0.15 0.48 0.15 -0.28 -0.15 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0555 0.0545 0.0498 0.00 0.0509 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 0.13 0.04 0.09 0.20 -12.45%
P/EPS 23.92 12.83 4.60 17.93 -2.99 -11.83 -19.01 -
EY 4.18 7.80 21.72 5.58 -33.41 -8.45 -5.26 -
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 0.12 0.17 0.09 0.07 0.20 -12.45%
P/EPS 24.61 13.87 5.14 23.56 -6.17 -8.35 -19.01 -
EY 4.06 7.21 19.46 4.24 -16.20 -11.97 -5.26 -
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