[DNONCE] QoQ TTM 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- 35.34%
YoY- 23.61%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 144,822 143,071 143,395 145,515 147,888 143,389 132,761 5.97%
PBT 1,454 1,536 1,461 -2,242 -4,135 -5,242 -6,753 -
Tax -126 -452 -773 -1,007 -890 -616 -399 -53.65%
NP 1,328 1,084 688 -3,249 -5,025 -5,858 -7,152 -
-
NP to SH 1,328 1,084 688 -3,249 -5,025 -5,858 -7,152 -
-
Tax Rate 8.67% 29.43% 52.91% - - - - -
Total Cost 143,494 141,987 142,707 148,764 152,913 149,247 139,913 1.70%
-
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 0.92% 0.76% 0.48% -2.23% -3.40% -4.09% -5.39% -
ROE 2.93% 2.35% 1.53% -7.15% -11.23% -14.26% -17.54% -
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 323.09 316.44 318.66 326.43 337.10 359.48 332.06 -1.81%
EPS 2.96 2.40 1.53 -7.29 -11.45 -14.69 -17.89 -
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 16.72 16.52 16.56 16.80 17.08 16.56 15.33 5.96%
EPS 0.15 0.13 0.08 -0.38 -0.58 -0.68 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0533 0.052 0.0525 0.0517 0.0474 0.0471 7.23%
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 0.28 0.32 0.26 0.38 0.39 0.19 0.21 21.16%
P/EPS 30.38 41.71 54.29 -17.01 -11.44 -4.63 -3.91 -
EY 3.29 2.40 1.84 -5.88 -8.74 -21.60 -25.56 -
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 0.26 0.30 0.25 0.35 0.42 0.42 0.21 15.31%
P/EPS 28.01 39.21 52.33 -15.50 -12.48 -10.21 -3.97 -
EY 3.57 2.55 1.91 -6.45 -8.01 -9.79 -25.20 -
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