[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2002 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -19.83%
YoY- -302.62%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 104,244 68,629 60,720 48,456 48,284 86,029 87,054 12.75%
PBT -2,260 -8,263 -9,345 -11,114 -8,972 1,700 5,068 -
Tax -1,496 8,263 9,345 11,114 8,972 -146 -925 37.74%
NP -3,756 0 0 0 0 1,554 4,142 -
-
NP to SH -3,756 -8,215 -9,474 -10,986 -9,168 1,554 4,142 -
-
Tax Rate - - - - - 8.59% 18.25% -
Total Cost 108,000 68,629 60,720 48,456 48,284 84,475 82,912 19.25%
-
Net Worth 47,948 49,194 52,385 54,409 51,599 44,821 40,337 12.20%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 47,948 49,194 52,385 54,409 51,599 44,821 40,337 12.20%
NOSH 39,957 39,995 39,988 40,007 39,999 29,487 25,529 34.76%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -3.60% 0.00% 0.00% 0.00% 0.00% 1.81% 4.76% -
ROE -7.83% -16.70% -18.09% -20.19% -17.77% 3.47% 10.27% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 260.89 171.59 151.84 121.12 120.71 291.75 340.99 -16.33%
EPS -9.40 -20.54 -23.69 -27.46 -22.92 5.27 16.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.23 1.31 1.36 1.29 1.52 1.58 -16.74%
Adjusted Per Share Value based on latest NOSH - 39,975
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 12.00 7.90 6.99 5.58 5.56 9.90 10.02 12.76%
EPS -0.43 -0.95 -1.09 -1.26 -1.06 0.18 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.0566 0.0603 0.0626 0.0594 0.0516 0.0464 12.26%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.85 0.95 1.23 1.30 1.61 1.56 1.38 -
P/RPS 0.33 0.55 0.81 1.07 1.33 0.53 0.40 -12.02%
P/EPS -9.04 -4.63 -5.19 -4.73 -7.02 29.60 8.50 -
EY -11.06 -21.62 -19.26 -21.12 -14.24 3.38 11.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.94 0.96 1.25 1.03 0.87 -12.66%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 28/01/03 30/10/02 24/07/02 13/05/02 30/01/02 30/10/01 30/07/01 -
Price 0.80 0.84 1.12 1.30 1.53 1.27 1.54 -
P/RPS 0.31 0.49 0.74 1.07 1.27 0.44 0.45 -21.98%
P/EPS -8.51 -4.09 -4.73 -4.73 -6.68 24.10 9.49 -
EY -11.75 -24.45 -21.15 -21.12 -14.98 4.15 10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.85 0.96 1.19 0.84 0.97 -21.84%

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