[DNONCE] YoY Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 38.03%
YoY- 129.95%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 81,395 81,667 72,349 70,923 55,795 24,228 40,896 12.14%
PBT 2,125 2,913 1,515 1,521 -1,096 -5,557 3,333 -7.22%
Tax -438 -559 -384 -1,031 -540 5,557 -622 -5.67%
NP 1,687 2,354 1,131 490 -1,636 0 2,711 -7.59%
-
NP to SH 694 1,457 1,131 490 -1,636 -5,493 2,711 -20.30%
-
Tax Rate 20.61% 19.19% 25.35% 67.78% - - 18.66% -
Total Cost 79,708 79,313 71,218 70,433 57,431 24,228 38,185 13.04%
-
Net Worth 48,219 49,619 45,530 42,355 46,799 54,409 29,489 8.53%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 48,219 49,619 45,530 42,355 46,799 54,409 29,489 8.53%
NOSH 45,064 45,108 45,080 41,525 39,999 40,007 20,337 14.17%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 2.07% 2.88% 1.56% 0.69% -2.93% 0.00% 6.63% -
ROE 1.44% 2.94% 2.48% 1.16% -3.50% -10.10% 9.19% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 180.62 181.05 160.49 170.79 139.49 60.56 201.09 -1.77%
EPS 1.54 3.23 2.51 1.18 -4.09 -13.73 13.33 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.01 1.02 1.17 1.36 1.45 -4.93%
Adjusted Per Share Value based on latest NOSH - 43,870
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 9.37 9.40 8.33 8.16 6.42 2.79 4.71 12.14%
EPS 0.08 0.17 0.13 0.06 -0.19 -0.63 0.31 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0571 0.0524 0.0487 0.0539 0.0626 0.0339 8.55%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - -
Price 0.89 0.90 0.90 1.31 0.68 1.30 0.00 -
P/RPS 0.49 0.50 0.56 0.77 0.49 2.15 0.00 -
P/EPS 57.79 27.86 35.87 111.02 -16.63 -9.47 0.00 -
EY 1.73 3.59 2.79 0.90 -6.01 -10.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.89 1.28 0.58 0.96 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 03/04/06 26/04/05 21/04/04 25/04/03 13/05/02 04/05/01 -
Price 0.97 0.82 0.83 1.43 0.60 1.30 1.35 -
P/RPS 0.54 0.45 0.52 0.84 0.43 2.15 0.67 -3.52%
P/EPS 62.99 25.39 33.08 121.19 -14.67 -9.47 10.13 35.58%
EY 1.59 3.94 3.02 0.83 -6.82 -10.56 9.87 -26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.82 1.40 0.51 0.96 0.93 -0.36%

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