[DNONCE] YoY Annualized Quarter Result on 31-May-2007 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -307.01%
YoY- -197.2%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 185,665 168,997 161,250 161,522 168,136 148,034 140,517 4.75%
PBT 4,136 -1,834 -793 -846 5,302 2,886 3,052 5.19%
Tax -1,092 -622 -446 -709 -946 -1,108 -1,905 -8.85%
NP 3,044 -2,457 -1,240 -1,556 4,356 1,778 1,146 17.67%
-
NP to SH 1,029 -2,726 -1,952 -2,873 2,956 1,778 1,146 -1.77%
-
Tax Rate 26.40% - - - 17.84% 38.39% 62.42% -
Total Cost 182,621 171,454 162,490 163,078 163,780 146,256 139,370 4.60%
-
Net Worth 43,340 0 44,145 45,083 50,468 45,484 43,425 -0.03%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 43,340 0 44,145 45,083 50,468 45,484 43,425 -0.03%
NOSH 45,146 45,109 45,046 45,083 45,060 45,034 42,574 0.98%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.64% -1.45% -0.77% -0.96% 2.59% 1.20% 0.82% -
ROE 2.38% 0.00% -4.42% -6.37% 5.86% 3.91% 2.64% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 411.25 374.64 357.97 358.27 373.13 328.72 330.05 3.73%
EPS 2.28 -6.04 -4.33 -6.37 6.56 3.95 2.69 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.00 0.98 1.00 1.12 1.01 1.02 -1.00%
Adjusted Per Share Value based on latest NOSH - 45,079
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 21.44 19.52 18.62 18.65 19.42 17.10 16.23 4.74%
EPS 0.12 -0.31 -0.23 -0.33 0.34 0.21 0.13 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.00 0.051 0.0521 0.0583 0.0525 0.0501 0.00%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.51 0.16 0.34 0.72 0.93 0.76 1.24 -
P/RPS 0.12 0.04 0.09 0.20 0.25 0.23 0.38 -17.47%
P/EPS 22.37 -2.65 -7.85 -11.30 14.18 19.24 46.04 -11.32%
EY 4.47 -37.78 -12.75 -8.85 7.05 5.20 2.17 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.35 0.72 0.83 0.75 1.22 -12.96%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 29/07/10 28/07/09 28/07/08 27/07/07 27/07/06 27/07/05 28/07/04 -
Price 0.67 0.33 0.24 0.72 0.86 0.73 1.13 -
P/RPS 0.16 0.09 0.07 0.20 0.23 0.22 0.34 -11.80%
P/EPS 29.39 -5.46 -5.54 -11.30 13.11 18.48 41.96 -5.75%
EY 3.40 -18.32 -18.06 -8.85 7.63 5.41 2.38 6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.24 0.72 0.77 0.72 1.11 -7.39%

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