[DNONCE] QoQ TTM Result on 30-Nov-2009 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -3.0%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 186,620 181,226 176,302 168,880 168,725 167,434 163,199 9.32%
PBT 5,076 3,750 2,873 -575 -728 -1,623 -2,894 -
Tax -471 -1,297 -820 -849 -945 -995 -1,132 -44.17%
NP 4,605 2,453 2,053 -1,424 -1,673 -2,618 -4,026 -
-
NP to SH 2,921 1,283 1,169 -1,580 -1,534 -2,423 -3,356 -
-
Tax Rate 9.28% 34.59% 28.54% - - - - -
Total Cost 182,015 178,773 174,249 170,304 170,398 170,052 167,225 5.79%
-
Net Worth 45,099 43,311 43,200 43,613 42,795 0 41,923 4.97%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 45,099 43,311 43,200 43,613 42,795 0 41,923 4.97%
NOSH 45,099 45,116 45,000 45,909 45,047 45,333 45,079 0.02%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 2.47% 1.35% 1.16% -0.84% -0.99% -1.56% -2.47% -
ROE 6.48% 2.96% 2.71% -3.62% -3.58% 0.00% -8.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 413.80 401.69 391.78 367.86 374.55 369.34 362.03 9.29%
EPS 6.48 2.84 2.60 -3.44 -3.41 -5.34 -7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.96 0.95 0.95 0.00 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 45,909
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 21.55 20.93 20.36 19.50 19.49 19.34 18.85 9.30%
EPS 0.34 0.15 0.14 -0.18 -0.18 -0.28 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.05 0.0499 0.0504 0.0494 0.00 0.0484 5.01%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.51 0.51 0.44 0.33 0.30 0.16 0.16 -
P/RPS 0.12 0.13 0.11 0.09 0.08 0.04 0.04 107.59%
P/EPS 7.87 17.93 16.94 -9.59 -8.81 -2.99 -2.15 -
EY 12.70 5.58 5.90 -10.43 -11.35 -33.41 -46.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.46 0.35 0.32 0.00 0.17 107.59%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 29/07/10 22/04/10 27/01/10 30/10/09 28/07/09 28/04/09 -
Price 0.56 0.67 0.72 0.38 0.29 0.33 0.16 -
P/RPS 0.14 0.17 0.18 0.10 0.08 0.09 0.04 129.99%
P/EPS 8.65 23.56 27.72 -11.04 -8.52 -6.17 -2.15 -
EY 11.57 4.24 3.61 -9.06 -11.74 -16.20 -46.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.75 0.40 0.31 0.00 0.17 120.91%

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