[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2005 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -79.69%
YoY- -60.61%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 126,102 81,667 41,594 152,126 111,026 72,349 36,365 129.27%
PBT 3,977 2,913 1,951 1,428 2,165 1,515 1,021 147.76%
Tax -710 -559 -293 -721 -831 -384 -270 90.62%
NP 3,267 2,354 1,658 707 1,334 1,131 751 166.72%
-
NP to SH 2,217 1,457 1,132 271 1,334 1,131 751 105.92%
-
Tax Rate 17.85% 19.19% 15.02% 50.49% 38.38% 25.35% 26.44% -
Total Cost 122,835 79,313 39,936 151,419 109,692 71,218 35,614 128.45%
-
Net Worth 50,468 49,619 45,099 47,240 45,484 45,530 46,116 6.20%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 50,468 49,619 45,099 47,240 45,484 45,530 46,116 6.20%
NOSH 45,060 45,108 45,099 45,423 45,034 45,080 45,212 -0.22%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 2.59% 2.88% 3.99% 0.46% 1.20% 1.56% 2.07% -
ROE 4.39% 2.94% 2.51% 0.57% 2.93% 2.48% 1.63% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 279.85 181.05 92.23 334.90 246.54 160.49 80.43 129.79%
EPS 4.92 3.23 2.51 0.60 2.96 2.51 1.67 105.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.00 1.04 1.01 1.01 1.02 6.43%
Adjusted Per Share Value based on latest NOSH - 45,169
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 14.51 9.40 4.79 17.51 12.78 8.33 4.19 129.06%
EPS 0.26 0.17 0.13 0.03 0.15 0.13 0.09 102.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0571 0.0519 0.0544 0.0523 0.0524 0.0531 6.18%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.93 0.90 0.62 0.77 0.76 0.90 1.00 -
P/RPS 0.33 0.50 0.67 0.23 0.31 0.56 1.24 -58.65%
P/EPS 18.90 27.86 24.70 129.06 25.66 35.87 60.20 -53.83%
EY 5.29 3.59 4.05 0.77 3.90 2.79 1.66 116.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.62 0.74 0.75 0.89 0.98 -10.49%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 03/04/06 25/01/06 27/10/05 27/07/05 26/04/05 27/01/05 -
Price 0.86 0.82 0.78 0.72 0.73 0.83 0.94 -
P/RPS 0.31 0.45 0.85 0.21 0.30 0.52 1.17 -58.78%
P/EPS 17.48 25.39 31.08 120.68 24.64 33.08 56.59 -54.33%
EY 5.72 3.94 3.22 0.83 4.06 3.02 1.77 118.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.78 0.69 0.72 0.82 0.92 -11.19%

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