[DNONCE] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 12.89%
YoY- 70.22%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 146,756 132,761 123,512 111,590 104,244 68,629 60,720 80.00%
PBT 3,784 -6,753 -2,962 -2,192 -2,260 -8,263 -9,345 -
Tax -2,364 -399 -1,093 -1,080 -1,496 8,263 9,345 -
NP 1,420 -7,152 -4,056 -3,272 -3,756 0 0 -
-
NP to SH 1,420 -7,152 -4,056 -3,272 -3,756 -8,215 -9,474 -
-
Tax Rate 62.47% - - - - - - -
Total Cost 145,336 139,913 127,568 114,862 108,000 68,629 60,720 78.83%
-
Net Worth 41,084 40,800 45,170 46,799 47,948 49,194 52,385 -14.94%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 41,084 40,800 45,170 46,799 47,948 49,194 52,385 -14.94%
NOSH 39,887 40,000 39,973 39,999 39,957 39,995 39,988 -0.16%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.97% -5.39% -3.28% -2.93% -3.60% 0.00% 0.00% -
ROE 3.46% -17.53% -8.98% -6.99% -7.83% -16.70% -18.09% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 367.92 331.90 308.98 278.98 260.89 171.59 151.84 80.30%
EPS 3.56 -17.88 -10.15 -8.18 -9.40 -20.54 -23.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.13 1.17 1.20 1.23 1.31 -14.79%
Adjusted Per Share Value based on latest NOSH - 40,057
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 16.89 15.28 14.21 12.84 12.00 7.90 6.99 79.97%
EPS 0.16 -0.82 -0.47 -0.38 -0.43 -0.95 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.047 0.052 0.0539 0.0552 0.0566 0.0603 -14.93%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.68 0.70 0.80 0.68 0.85 0.95 1.23 -
P/RPS 0.18 0.21 0.26 0.24 0.33 0.55 0.81 -63.27%
P/EPS 19.10 -3.91 -7.88 -8.31 -9.04 -4.63 -5.19 -
EY 5.24 -25.54 -12.68 -12.03 -11.06 -21.62 -19.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.71 0.58 0.71 0.77 0.94 -20.98%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 16/01/04 31/10/03 25/07/03 25/04/03 28/01/03 30/10/02 24/07/02 -
Price 1.50 0.71 0.72 0.60 0.80 0.84 1.12 -
P/RPS 0.41 0.21 0.23 0.22 0.31 0.49 0.74 -32.51%
P/EPS 42.13 -3.97 -7.10 -7.33 -8.51 -4.09 -4.73 -
EY 2.37 -25.18 -14.09 -13.63 -11.75 -24.45 -21.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.70 0.64 0.51 0.67 0.68 0.85 43.37%

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