[DNONCE] QoQ Annualized Quarter Result on 31-May-2002 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
24-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 13.76%
YoY- -328.71%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 111,590 104,244 68,629 60,720 48,456 48,284 86,029 18.99%
PBT -2,192 -2,260 -8,263 -9,345 -11,114 -8,972 1,700 -
Tax -1,080 -1,496 8,263 9,345 11,114 8,972 -146 281.04%
NP -3,272 -3,756 0 0 0 0 1,554 -
-
NP to SH -3,272 -3,756 -8,215 -9,474 -10,986 -9,168 1,554 -
-
Tax Rate - - - - - - 8.59% -
Total Cost 114,862 108,000 68,629 60,720 48,456 48,284 84,475 22.80%
-
Net Worth 46,799 47,948 49,194 52,385 54,409 51,599 44,821 2.92%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 46,799 47,948 49,194 52,385 54,409 51,599 44,821 2.92%
NOSH 39,999 39,957 39,995 39,988 40,007 39,999 29,487 22.60%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin -2.93% -3.60% 0.00% 0.00% 0.00% 0.00% 1.81% -
ROE -6.99% -7.83% -16.70% -18.09% -20.19% -17.77% 3.47% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 278.98 260.89 171.59 151.84 121.12 120.71 291.75 -2.94%
EPS -8.18 -9.40 -20.54 -23.69 -27.46 -22.92 5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.20 1.23 1.31 1.36 1.29 1.52 -16.05%
Adjusted Per Share Value based on latest NOSH - 40,024
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 12.84 12.00 7.90 6.99 5.58 5.56 9.90 18.98%
EPS -0.38 -0.43 -0.95 -1.09 -1.26 -1.06 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0552 0.0566 0.0603 0.0626 0.0594 0.0516 2.95%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.68 0.85 0.95 1.23 1.30 1.61 1.56 -
P/RPS 0.24 0.33 0.55 0.81 1.07 1.33 0.53 -41.11%
P/EPS -8.31 -9.04 -4.63 -5.19 -4.73 -7.02 29.60 -
EY -12.03 -11.06 -21.62 -19.26 -21.12 -14.24 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.77 0.94 0.96 1.25 1.03 -31.88%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 28/01/03 30/10/02 24/07/02 13/05/02 30/01/02 30/10/01 -
Price 0.60 0.80 0.84 1.12 1.30 1.53 1.27 -
P/RPS 0.22 0.31 0.49 0.74 1.07 1.27 0.44 -37.08%
P/EPS -7.33 -8.51 -4.09 -4.73 -4.73 -6.68 24.10 -
EY -13.63 -11.75 -24.45 -21.15 -21.12 -14.98 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.68 0.85 0.96 1.19 0.84 -28.36%

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