[DNONCE] QoQ TTM Result on 31-May-2003 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 4.64%
YoY- 50.89%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 147,888 143,389 132,761 115,715 100,188 82,611 68,621 66.92%
PBT -4,135 -5,242 -6,753 -3,668 -3,994 -6,784 -8,462 -37.98%
Tax -890 -616 -399 -585 -466 -181 144 -
NP -5,025 -5,858 -7,152 -4,253 -4,460 -6,965 -8,318 -28.55%
-
NP to SH -5,025 -5,858 -7,152 -4,253 -4,460 -6,965 -8,318 -28.55%
-
Tax Rate - - - - - - - -
Total Cost 152,913 149,247 139,913 119,968 104,648 89,576 76,939 58.14%
-
Net Worth 44,748 41,084 40,780 45,135 46,867 47,948 49,244 -6.18%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 44,748 41,084 40,780 45,135 46,867 47,948 49,244 -6.18%
NOSH 43,870 39,887 39,980 39,943 40,057 39,957 40,036 6.29%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -3.40% -4.09% -5.39% -3.68% -4.45% -8.43% -12.12% -
ROE -11.23% -14.26% -17.54% -9.42% -9.52% -14.53% -16.89% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 337.10 359.48 332.06 289.70 250.11 206.75 171.40 57.04%
EPS -11.45 -14.69 -17.89 -10.65 -11.13 -17.43 -20.78 -32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.02 1.13 1.17 1.20 1.23 -11.74%
Adjusted Per Share Value based on latest NOSH - 39,943
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 17.02 16.50 15.28 13.32 11.53 9.51 7.90 66.88%
EPS -0.58 -0.67 -0.82 -0.49 -0.51 -0.80 -0.96 -28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0473 0.0469 0.0519 0.0539 0.0552 0.0567 -6.21%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.31 0.68 0.70 0.80 0.68 0.85 0.95 -
P/RPS 0.39 0.19 0.21 0.28 0.27 0.41 0.55 -20.49%
P/EPS -11.44 -4.63 -3.91 -7.51 -6.11 -4.88 -4.57 84.46%
EY -8.74 -21.60 -25.56 -13.31 -16.37 -20.51 -21.87 -45.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.66 0.69 0.71 0.58 0.71 0.77 40.37%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 16/01/04 31/10/03 25/07/03 25/04/03 28/01/03 30/10/02 -
Price 1.43 1.50 0.71 0.72 0.60 0.80 0.84 -
P/RPS 0.42 0.42 0.21 0.25 0.24 0.39 0.49 -9.77%
P/EPS -12.48 -10.21 -3.97 -6.76 -5.39 -4.59 -4.04 112.25%
EY -8.01 -9.79 -25.20 -14.79 -18.56 -21.79 -24.73 -52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.46 0.70 0.64 0.51 0.67 0.68 61.90%

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