[DNONCE] QoQ Quarter Result on 30-Nov-2004 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 534.1%
YoY- 111.55%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 41,100 38,677 35,984 36,365 38,007 34,466 34,233 12.92%
PBT -737 650 494 1,021 -828 767 576 -
Tax 30 -447 -114 -270 655 -397 -440 -
NP -707 203 380 751 -173 370 136 -
-
NP to SH -1,063 203 380 751 -173 370 136 -
-
Tax Rate - 68.77% 23.08% 26.44% - 51.76% 76.39% -
Total Cost 41,807 38,474 35,604 35,614 38,180 34,096 34,097 14.51%
-
Net Worth 44,266 45,220 45,271 46,116 44,999 45,469 44,748 -0.71%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 44,266 45,220 45,271 46,116 44,999 45,469 44,748 -0.71%
NOSH 45,169 44,772 44,823 45,212 44,999 44,578 43,870 1.95%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -1.72% 0.52% 1.06% 2.07% -0.46% 1.07% 0.40% -
ROE -2.40% 0.45% 0.84% 1.63% -0.38% 0.81% 0.30% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 90.99 86.39 80.28 80.43 84.46 77.32 78.03 10.75%
EPS -2.36 0.45 0.84 1.67 -0.39 0.83 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.01 1.01 1.02 1.00 1.02 1.02 -2.62%
Adjusted Per Share Value based on latest NOSH - 45,212
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 4.73 4.45 4.14 4.19 4.37 3.97 3.94 12.91%
EPS -0.12 0.02 0.04 0.09 -0.02 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.052 0.0521 0.0531 0.0518 0.0523 0.0515 -0.77%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.76 0.90 1.00 0.83 1.24 1.31 -
P/RPS 0.85 0.88 1.12 1.24 0.98 1.60 1.68 -36.42%
P/EPS -32.72 167.62 106.16 60.20 -215.90 149.40 422.58 -
EY -3.06 0.60 0.94 1.66 -0.46 0.67 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.89 0.98 0.83 1.22 1.28 -27.44%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 27/07/05 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 -
Price 0.72 0.73 0.83 0.94 0.80 1.13 1.43 -
P/RPS 0.79 0.85 1.03 1.17 0.95 1.46 1.83 -42.79%
P/EPS -30.59 161.01 97.90 56.59 -208.09 136.14 461.29 -
EY -3.27 0.62 1.02 1.77 -0.48 0.73 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.82 0.92 0.80 1.11 1.40 -35.13%

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