[DNONCE] QoQ Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 24.99%
YoY- 16.72%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 139,249 91,755 45,108 168,725 126,748 84,178 44,953 112.64%
PBT 3,102 1,813 709 -728 -1,376 -1,788 556 214.89%
Tax -819 -365 -173 -945 -467 -490 -269 110.20%
NP 2,283 1,448 536 -1,673 -1,843 -2,278 287 298.99%
-
NP to SH 772 578 101 -1,534 -2,045 -2,125 147 202.43%
-
Tax Rate 26.40% 20.13% 24.40% - - - 48.38% -
Total Cost 136,966 90,307 44,572 170,398 128,591 86,456 44,666 111.21%
-
Net Worth 43,340 43,349 43,613 42,790 0 41,958 43,654 -0.48%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 43,340 43,349 43,613 42,790 0 41,958 43,654 -0.48%
NOSH 45,146 45,156 45,909 45,042 45,109 45,116 44,545 0.89%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.64% 1.58% 1.19% -0.99% -1.45% -2.71% 0.64% -
ROE 1.78% 1.33% 0.23% -3.58% 0.00% -5.06% 0.34% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 308.44 203.19 98.26 374.59 280.98 186.58 100.91 110.75%
EPS 1.71 1.28 0.22 -3.40 -4.53 -4.71 0.33 199.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.95 0.95 0.00 0.93 0.98 -1.36%
Adjusted Per Share Value based on latest NOSH - 45,047
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 16.03 10.56 5.19 19.42 14.59 9.69 5.17 112.77%
EPS 0.09 0.07 0.01 -0.18 -0.24 -0.24 0.02 172.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0499 0.0502 0.0492 0.00 0.0483 0.0502 -0.39%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.51 0.44 0.33 0.30 0.16 0.16 0.18 -
P/RPS 0.17 0.22 0.34 0.08 0.06 0.09 0.18 -3.74%
P/EPS 29.82 34.38 150.00 -8.81 -3.53 -3.40 54.55 -33.16%
EY 3.35 2.91 0.67 -11.35 -28.33 -29.44 1.83 49.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.35 0.32 0.00 0.17 0.18 105.56%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 22/04/10 27/01/10 30/10/09 28/07/09 28/04/09 21/01/09 -
Price 0.67 0.72 0.38 0.29 0.33 0.16 0.12 -
P/RPS 0.22 0.35 0.39 0.08 0.12 0.09 0.12 49.84%
P/EPS 39.18 56.25 172.73 -8.52 -7.28 -3.40 36.36 5.11%
EY 2.55 1.78 0.58 -11.74 -13.74 -29.44 2.75 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.40 0.31 0.00 0.17 0.12 224.39%

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