[DNONCE] QoQ Quarter Result on 31-May-2004 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 172.06%
YoY- 126.32%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 35,984 36,365 38,007 34,466 34,233 36,689 40,127 -7.01%
PBT 494 1,021 -828 767 576 946 -4,531 -
Tax -114 -270 655 -397 -440 -591 421 -
NP 380 751 -173 370 136 355 -4,110 -
-
NP to SH 380 751 -173 370 136 355 -4,110 -
-
Tax Rate 23.08% 26.44% - 51.76% 76.39% 62.47% - -
Total Cost 35,604 35,614 38,180 34,096 34,097 36,334 44,237 -13.48%
-
Net Worth 45,271 46,116 44,999 45,469 44,748 41,084 40,780 7.22%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 45,271 46,116 44,999 45,469 44,748 41,084 40,780 7.22%
NOSH 44,823 45,212 44,999 44,578 43,870 39,887 39,980 7.92%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.06% 2.07% -0.46% 1.07% 0.40% 0.97% -10.24% -
ROE 0.84% 1.63% -0.38% 0.81% 0.30% 0.86% -10.08% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 80.28 80.43 84.46 77.32 78.03 91.98 100.37 -13.84%
EPS 0.84 1.67 -0.39 0.83 0.31 0.89 -10.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.00 1.02 1.02 1.03 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 44,578
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 4.14 4.19 4.37 3.97 3.94 4.22 4.62 -7.05%
EPS 0.04 0.09 -0.02 0.04 0.02 0.04 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0531 0.0518 0.0523 0.0515 0.0473 0.0469 7.26%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.90 1.00 0.83 1.24 1.31 0.68 0.70 -
P/RPS 1.12 1.24 0.98 1.60 1.68 0.74 0.70 36.83%
P/EPS 106.16 60.20 -215.90 149.40 422.58 76.40 -6.81 -
EY 0.94 1.66 -0.46 0.67 0.24 1.31 -14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.83 1.22 1.28 0.66 0.69 18.51%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 27/01/05 28/10/04 28/07/04 21/04/04 16/01/04 31/10/03 -
Price 0.83 0.94 0.80 1.13 1.43 1.50 0.71 -
P/RPS 1.03 1.17 0.95 1.46 1.83 1.63 0.71 28.17%
P/EPS 97.90 56.59 -208.09 136.14 461.29 168.54 -6.91 -
EY 1.02 1.77 -0.48 0.73 0.22 0.59 -14.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.80 1.11 1.40 1.46 0.70 11.13%

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