[DNONCE] QoQ Cumulative Quarter Result on 30-Nov-2005 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 317.71%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 168,683 126,102 81,667 41,594 152,126 111,026 72,349 75.55%
PBT 5,926 3,977 2,913 1,951 1,428 2,165 1,515 147.63%
Tax -1,765 -710 -559 -293 -721 -831 -384 175.67%
NP 4,161 3,267 2,354 1,658 707 1,334 1,131 137.75%
-
NP to SH 2,665 2,217 1,457 1,132 271 1,334 1,131 76.79%
-
Tax Rate 29.78% 17.85% 19.19% 15.02% 50.49% 38.38% 25.35% -
Total Cost 164,522 122,835 79,313 39,936 151,419 109,692 71,218 74.48%
-
Net Worth 47,368 50,468 49,619 45,099 47,240 45,484 45,530 2.66%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 47,368 50,468 49,619 45,099 47,240 45,484 45,530 2.66%
NOSH 45,113 45,060 45,108 45,099 45,423 45,034 45,080 0.04%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 2.47% 2.59% 2.88% 3.99% 0.46% 1.20% 1.56% -
ROE 5.63% 4.39% 2.94% 2.51% 0.57% 2.93% 2.48% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 373.91 279.85 181.05 92.23 334.90 246.54 160.49 75.47%
EPS 5.91 4.92 3.23 2.51 0.60 2.96 2.51 76.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.12 1.10 1.00 1.04 1.01 1.01 2.61%
Adjusted Per Share Value based on latest NOSH - 45,099
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 19.41 14.51 9.40 4.79 17.51 12.78 8.33 75.48%
EPS 0.31 0.26 0.17 0.13 0.03 0.15 0.13 78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0581 0.0571 0.0519 0.0544 0.0523 0.0524 2.64%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.79 0.93 0.90 0.62 0.77 0.76 0.90 -
P/RPS 0.21 0.33 0.50 0.67 0.23 0.31 0.56 -47.90%
P/EPS 13.37 18.90 27.86 24.70 129.06 25.66 35.87 -48.11%
EY 7.48 5.29 3.59 4.05 0.77 3.90 2.79 92.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 0.82 0.62 0.74 0.75 0.89 -10.75%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 27/07/06 03/04/06 25/01/06 27/10/05 27/07/05 26/04/05 -
Price 0.75 0.86 0.82 0.78 0.72 0.73 0.83 -
P/RPS 0.20 0.31 0.45 0.85 0.21 0.30 0.52 -47.02%
P/EPS 12.70 17.48 25.39 31.08 120.68 24.64 33.08 -47.08%
EY 7.88 5.72 3.94 3.22 0.83 4.06 3.02 89.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.75 0.78 0.69 0.72 0.82 -9.13%

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