[DNONCE] YoY Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 114.08%
YoY- -93.87%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 153,468 180,432 179,812 173,800 172,056 166,376 145,460 0.89%
PBT 4,092 2,836 2,224 3,600 8,460 7,804 4,084 0.03%
Tax -1,852 -692 -1,076 -780 -1,376 -1,172 -1,080 9.40%
NP 2,240 2,144 1,148 2,820 7,084 6,632 3,004 -4.77%
-
NP to SH 1,992 404 588 280 4,564 4,528 3,004 -6.61%
-
Tax Rate 45.26% 24.40% 48.38% 21.67% 16.26% 15.02% 26.44% -
Total Cost 151,228 178,288 178,664 170,980 164,972 159,744 142,456 1.00%
-
Net Worth 46,630 43,613 43,654 44,187 48,706 45,099 46,116 0.18%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 46,630 43,613 43,654 44,187 48,706 45,099 46,116 0.18%
NOSH 45,272 45,909 44,545 43,750 45,098 45,099 45,212 0.02%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 1.46% 1.19% 0.64% 1.62% 4.12% 3.99% 2.07% -
ROE 4.27% 0.93% 1.35% 0.63% 9.37% 10.04% 6.51% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 338.99 393.02 403.66 397.26 381.51 368.91 321.73 0.87%
EPS 4.40 0.88 1.32 0.64 10.12 10.04 6.68 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.98 1.01 1.08 1.00 1.02 0.16%
Adjusted Per Share Value based on latest NOSH - 43,750
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 17.66 20.76 20.69 20.00 19.80 19.15 16.74 0.89%
EPS 0.23 0.05 0.07 0.03 0.53 0.52 0.35 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0502 0.0502 0.0509 0.0561 0.0519 0.0531 0.18%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.48 0.33 0.18 0.45 0.80 0.62 1.00 -
P/RPS 0.14 0.08 0.04 0.11 0.21 0.17 0.31 -12.40%
P/EPS 10.91 37.50 13.64 70.31 7.91 6.18 15.05 -5.21%
EY 9.17 2.67 7.33 1.42 12.65 16.19 6.64 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.18 0.45 0.74 0.62 0.98 -11.52%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 26/01/11 27/01/10 21/01/09 30/01/08 30/01/07 25/01/06 27/01/05 -
Price 0.485 0.38 0.12 0.38 0.94 0.78 0.94 -
P/RPS 0.14 0.10 0.03 0.10 0.25 0.21 0.29 -11.42%
P/EPS 11.02 43.18 9.09 59.38 9.29 7.77 14.15 -4.07%
EY 9.07 2.32 11.00 1.68 10.77 12.87 7.07 4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.12 0.38 0.87 0.78 0.92 -10.58%

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