[DNONCE] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 126.34%
YoY- -31.29%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 186,620 185,665 183,510 180,432 168,725 168,997 168,356 7.08%
PBT 4,929 4,136 3,626 2,836 -728 -1,834 -3,576 -
Tax -433 -1,092 -730 -692 -945 -622 -980 -41.90%
NP 4,496 3,044 2,896 2,144 -1,673 -2,457 -4,556 -
-
NP to SH 2,815 1,029 1,156 404 -1,534 -2,726 -4,250 -
-
Tax Rate 8.78% 26.40% 20.13% 24.40% - - - -
Total Cost 182,124 182,621 180,614 178,288 170,398 171,454 172,912 3.51%
-
Net Worth 45,112 43,340 43,349 43,613 42,790 0 41,958 4.93%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 45,112 43,340 43,349 43,613 42,790 0 41,958 4.93%
NOSH 45,112 45,146 45,156 45,909 45,042 45,109 45,116 -0.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 2.41% 1.64% 1.58% 1.19% -0.99% -1.45% -2.71% -
ROE 6.24% 2.38% 2.67% 0.93% -3.58% 0.00% -10.13% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 413.68 411.25 406.39 393.02 374.59 374.64 373.16 7.09%
EPS 6.24 2.28 2.56 0.88 -3.40 -6.04 -9.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.96 0.95 0.95 0.00 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 45,909
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 21.48 21.37 21.12 20.76 19.42 19.45 19.38 7.07%
EPS 0.32 0.12 0.13 0.05 -0.18 -0.31 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0499 0.0499 0.0502 0.0492 0.00 0.0483 4.89%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.51 0.51 0.44 0.33 0.30 0.16 0.16 -
P/RPS 0.12 0.12 0.11 0.08 0.08 0.04 0.04 107.59%
P/EPS 8.17 22.37 17.19 37.50 -8.81 -2.65 -1.70 -
EY 12.24 4.47 5.82 2.67 -11.35 -37.78 -58.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.46 0.35 0.32 0.00 0.17 107.59%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 29/07/10 22/04/10 27/01/10 30/10/09 28/07/09 28/04/09 -
Price 0.56 0.67 0.72 0.38 0.29 0.33 0.16 -
P/RPS 0.14 0.16 0.18 0.10 0.08 0.09 0.04 129.99%
P/EPS 8.97 29.39 28.13 43.18 -8.52 -5.46 -1.70 -
EY 11.14 3.40 3.56 2.32 -11.74 -18.32 -58.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.75 0.40 0.31 0.00 0.17 120.91%

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