[DNONCE] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 336.63%
YoY- 111.55%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 173,800 172,056 166,376 145,460 146,756 104,244 48,284 23.78%
PBT 3,600 8,460 7,804 4,084 3,784 -2,260 -8,972 -
Tax -780 -1,376 -1,172 -1,080 -2,364 -1,496 8,972 -
NP 2,820 7,084 6,632 3,004 1,420 -3,756 0 -
-
NP to SH 280 4,564 4,528 3,004 1,420 -3,756 -9,168 -
-
Tax Rate 21.67% 16.26% 15.02% 26.44% 62.47% - - -
Total Cost 170,980 164,972 159,744 142,456 145,336 108,000 48,284 23.44%
-
Net Worth 44,187 48,706 45,099 46,116 41,084 47,948 51,599 -2.55%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 44,187 48,706 45,099 46,116 41,084 47,948 51,599 -2.55%
NOSH 43,750 45,098 45,099 45,212 39,887 39,957 39,999 1.50%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 1.62% 4.12% 3.99% 2.07% 0.97% -3.60% 0.00% -
ROE 0.63% 9.37% 10.04% 6.51% 3.46% -7.83% -17.77% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 397.26 381.51 368.91 321.73 367.92 260.89 120.71 21.95%
EPS 0.64 10.12 10.04 6.68 3.56 -9.40 -22.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.08 1.00 1.02 1.03 1.20 1.29 -3.99%
Adjusted Per Share Value based on latest NOSH - 45,212
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 20.00 19.80 19.15 16.74 16.89 12.00 5.56 23.77%
EPS 0.03 0.53 0.52 0.35 0.16 -0.43 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0561 0.0519 0.0531 0.0473 0.0552 0.0594 -2.53%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.45 0.80 0.62 1.00 0.68 0.85 1.61 -
P/RPS 0.11 0.21 0.17 0.31 0.18 0.33 1.33 -33.98%
P/EPS 70.31 7.91 6.18 15.05 19.10 -9.04 -7.02 -
EY 1.42 12.65 16.19 6.64 5.24 -11.06 -14.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.74 0.62 0.98 0.66 0.71 1.25 -15.65%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/01/08 30/01/07 25/01/06 27/01/05 16/01/04 28/01/03 30/01/02 -
Price 0.38 0.94 0.78 0.94 1.50 0.80 1.53 -
P/RPS 0.10 0.25 0.21 0.29 0.41 0.31 1.27 -34.51%
P/EPS 59.38 9.29 7.77 14.15 42.13 -8.51 -6.68 -
EY 1.68 10.77 12.87 7.07 2.37 -11.75 -14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.87 0.78 0.92 1.46 0.67 1.19 -17.31%

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