[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
16-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 104.96%
YoY- 137.81%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 143,396 105,388 70,923 36,689 132,761 92,634 55,795 87.09%
PBT 1,461 2,289 1,521 946 -6,753 -2,222 -1,096 -
Tax -773 -1,429 -1,031 -591 -399 -820 -540 26.87%
NP 688 860 490 355 -7,152 -3,042 -1,636 -
-
NP to SH 688 860 490 355 -7,152 -3,042 -1,636 -
-
Tax Rate 52.91% 62.43% 67.78% 62.47% - - - -
Total Cost 142,708 104,528 70,433 36,334 139,913 95,676 57,431 82.95%
-
Net Worth 43,026 43,425 42,355 41,084 40,800 45,170 46,799 -5.42%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 43,026 43,425 42,355 41,084 40,800 45,170 46,799 -5.42%
NOSH 43,026 42,574 41,525 39,887 40,000 39,973 39,999 4.96%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 0.48% 0.82% 0.69% 0.97% -5.39% -3.28% -2.93% -
ROE 1.60% 1.98% 1.16% 0.86% -17.53% -6.73% -3.50% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 333.28 247.54 170.79 91.98 331.90 231.74 139.49 78.25%
EPS 1.60 2.02 1.18 0.89 -17.88 -7.61 -4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.02 1.03 1.02 1.13 1.17 -9.89%
Adjusted Per Share Value based on latest NOSH - 39,887
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 16.50 12.13 8.16 4.22 15.28 10.66 6.42 87.09%
EPS 0.08 0.10 0.06 0.04 -0.82 -0.35 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.05 0.0487 0.0473 0.047 0.052 0.0539 -5.49%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.83 1.24 1.31 0.68 0.70 0.80 0.68 -
P/RPS 0.25 0.50 0.77 0.74 0.21 0.35 0.49 -36.01%
P/EPS 51.91 61.39 111.02 76.40 -3.91 -10.51 -16.63 -
EY 1.93 1.63 0.90 1.31 -25.54 -9.51 -6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.22 1.28 0.66 0.69 0.71 0.58 26.85%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 28/07/04 21/04/04 16/01/04 31/10/03 25/07/03 25/04/03 -
Price 0.80 1.13 1.43 1.50 0.71 0.72 0.60 -
P/RPS 0.24 0.46 0.84 1.63 0.21 0.31 0.43 -32.09%
P/EPS 50.03 55.94 121.19 168.54 -3.97 -9.46 -14.67 -
EY 2.00 1.79 0.83 0.59 -25.18 -10.57 -6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.11 1.40 1.46 0.70 0.64 0.51 34.81%

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