[DNONCE] QoQ TTM Result on 30-Nov-2010 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 13.59%
YoY- 310.0%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 171,693 174,079 175,032 179,879 186,620 181,226 176,302 -1.74%
PBT 6,589 6,279 6,162 5,390 5,076 3,750 2,873 73.64%
Tax -1,293 -1,217 -1,219 -761 -471 -1,297 -820 35.36%
NP 5,296 5,062 4,943 4,629 4,605 2,453 2,053 87.76%
-
NP to SH 4,680 4,211 3,882 3,318 2,921 1,283 1,169 151.49%
-
Tax Rate 19.62% 19.38% 19.78% 14.12% 9.28% 34.59% 28.54% -
Total Cost 166,397 169,017 170,089 175,250 182,015 178,773 174,249 -3.01%
-
Net Worth 50,090 47,340 46,867 46,630 45,099 43,311 43,200 10.33%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 50,090 47,340 46,867 46,630 45,099 43,311 43,200 10.33%
NOSH 45,126 45,086 45,064 45,272 45,099 45,116 45,000 0.18%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 3.08% 2.91% 2.82% 2.57% 2.47% 1.35% 1.16% -
ROE 9.34% 8.90% 8.28% 7.12% 6.48% 2.96% 2.71% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 380.47 386.10 388.40 397.32 413.80 401.69 391.78 -1.92%
EPS 10.37 9.34 8.61 7.33 6.48 2.84 2.60 150.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.04 1.03 1.00 0.96 0.96 10.13%
Adjusted Per Share Value based on latest NOSH - 45,272
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 19.76 20.03 20.14 20.70 21.48 20.86 20.29 -1.74%
EPS 0.54 0.48 0.45 0.38 0.34 0.15 0.13 157.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0545 0.0539 0.0537 0.0519 0.0498 0.0497 10.30%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.35 0.43 0.46 0.48 0.51 0.51 0.44 -
P/RPS 0.09 0.11 0.12 0.12 0.12 0.13 0.11 -12.48%
P/EPS 3.37 4.60 5.34 6.55 7.87 17.93 16.94 -65.82%
EY 29.63 21.72 18.73 15.27 12.70 5.58 5.90 192.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.44 0.47 0.51 0.53 0.46 -21.43%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 28/10/11 27/07/11 27/04/11 26/01/11 29/10/10 29/07/10 22/04/10 -
Price 0.31 0.48 0.48 0.485 0.56 0.67 0.72 -
P/RPS 0.08 0.12 0.12 0.12 0.14 0.17 0.18 -41.67%
P/EPS 2.99 5.14 5.57 6.62 8.65 23.56 27.72 -77.24%
EY 33.45 19.46 17.95 15.11 11.57 4.24 3.61 339.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.46 0.47 0.56 0.70 0.75 -48.05%

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