[DNONCE] YoY TTM 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- 14.22%
YoY- -12.67%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 168,411 161,444 144,822 147,888 100,188 69,361 40,896 26.59%
PBT 5,137 2,826 1,454 -4,135 -3,994 -7,197 3,333 7.47%
Tax -1,643 -976 -126 -890 -466 2,099 -622 17.56%
NP 3,494 1,850 1,328 -5,025 -4,460 -5,098 2,711 4.31%
-
NP to SH 1,902 597 1,328 -5,025 -4,460 -6,651 2,711 -5.73%
-
Tax Rate 31.98% 34.54% 8.67% - - - 18.66% -
Total Cost 164,917 159,594 143,494 152,913 104,648 74,459 38,185 27.59%
-
Net Worth 48,312 49,652 45,271 44,748 46,867 54,366 42,918 1.99%
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 48,312 49,652 45,271 44,748 46,867 54,366 42,918 1.99%
NOSH 45,151 45,138 44,823 43,870 40,057 39,975 29,599 7.28%
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% 1.15% 0.92% -3.40% -4.45% -7.35% 6.63% -
ROE 3.94% 1.20% 2.93% -11.23% -9.52% -12.23% 6.32% -
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 372.99 357.66 323.09 337.10 250.11 173.51 138.17 17.99%
EPS 4.21 1.32 2.96 -11.45 -11.13 -16.64 9.16 -12.14%
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 19.38 18.58 16.67 17.02 11.53 7.98 4.71 26.57%
EPS 0.22 0.07 0.15 -0.58 -0.51 -0.77 0.31 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0571 0.0521 0.0515 0.0539 0.0626 0.0494 1.98%
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 0.24 0.25 0.28 0.39 0.27 0.75 0.00 -
P/EPS 21.13 68.05 30.38 -11.44 -6.11 -7.81 0.00 -
EY 4.73 1.47 3.29 -8.74 -16.37 -12.80 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 - -
Price 0.97 0.82 0.83 1.43 0.60 1.30 0.00 -
P/RPS 0.26 0.23 0.26 0.42 0.24 0.75 0.00 -
P/EPS 23.03 62.00 28.01 -12.48 -5.39 -7.81 0.00 -
EY 4.34 1.61 3.57 -8.01 -18.56 -12.80 0.00 -
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 0.00 -

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