[DNONCE] QoQ TTM Result on 31-Aug-2002 [#4]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 3.95%
YoY- -635.26%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 115,715 100,188 82,611 68,621 66,278 69,361 83,799 24.02%
PBT -3,668 -3,994 -6,784 -8,462 -9,117 -7,197 -1,995 50.13%
Tax -585 -466 -181 144 2,010 2,099 1,650 -
NP -4,253 -4,460 -6,965 -8,318 -7,107 -5,098 -345 434.46%
-
NP to SH -4,253 -4,460 -6,965 -8,318 -8,660 -6,651 -1,898 71.32%
-
Tax Rate - - - - - - - -
Total Cost 119,968 104,648 89,576 76,939 73,385 74,459 84,144 26.70%
-
Net Worth 45,135 46,867 47,948 49,244 52,432 54,366 51,599 -8.54%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 45,135 46,867 47,948 49,244 52,432 54,366 51,599 -8.54%
NOSH 39,943 40,057 39,957 40,036 40,024 39,975 39,999 -0.09%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -3.68% -4.45% -8.43% -12.12% -10.72% -7.35% -0.41% -
ROE -9.42% -9.52% -14.53% -16.89% -16.52% -12.23% -3.68% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 289.70 250.11 206.75 171.40 165.59 173.51 209.50 24.14%
EPS -10.65 -11.13 -17.43 -20.78 -21.64 -16.64 -4.75 71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.17 1.20 1.23 1.31 1.36 1.29 -8.45%
Adjusted Per Share Value based on latest NOSH - 40,036
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 13.32 11.53 9.51 7.90 7.63 7.98 9.64 24.08%
EPS -0.49 -0.51 -0.80 -0.96 -1.00 -0.77 -0.22 70.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0539 0.0552 0.0567 0.0603 0.0626 0.0594 -8.61%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.80 0.68 0.85 0.95 1.23 1.30 1.61 -
P/RPS 0.28 0.27 0.41 0.55 0.74 0.75 0.77 -49.08%
P/EPS -7.51 -6.11 -4.88 -4.57 -5.68 -7.81 -33.93 -63.44%
EY -13.31 -16.37 -20.51 -21.87 -17.59 -12.80 -2.95 173.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.71 0.77 0.94 0.96 1.25 -31.43%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 25/07/03 25/04/03 28/01/03 30/10/02 24/07/02 13/05/02 30/01/02 -
Price 0.72 0.60 0.80 0.84 1.12 1.30 1.53 -
P/RPS 0.25 0.24 0.39 0.49 0.68 0.75 0.73 -51.08%
P/EPS -6.76 -5.39 -4.59 -4.04 -5.18 -7.81 -32.24 -64.73%
EY -14.79 -18.56 -21.79 -24.73 -19.32 -12.80 -3.10 183.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.67 0.68 0.85 0.96 1.19 -33.89%

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