[DNONCE] YoY TTM Result on 30-Nov-2003 [#1]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
16-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 18.09%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 170,103 157,355 143,071 143,389 82,611 83,799 14,301 51.05%
PBT 6,089 2,358 1,536 -5,242 -6,784 -1,995 1,452 26.97%
Tax -1,815 -824 -452 -616 -181 1,650 -292 35.57%
NP 4,274 1,534 1,084 -5,858 -6,965 -345 1,160 24.26%
-
NP to SH 2,674 652 1,084 -5,858 -6,965 -1,898 1,160 14.92%
-
Tax Rate 29.81% 34.94% 29.43% - - - 20.11% -
Total Cost 165,829 155,821 141,987 149,247 89,576 84,144 13,141 52.55%
-
Net Worth 48,706 45,099 46,116 41,084 47,948 51,599 2,780 61.12%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 48,706 45,099 46,116 41,084 47,948 51,599 2,780 61.12%
NOSH 45,098 45,099 45,212 39,887 39,957 39,999 2,780 59.07%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 2.51% 0.97% 0.76% -4.09% -8.43% -0.41% 8.11% -
ROE 5.49% 1.45% 2.35% -14.26% -14.53% -3.68% 41.72% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 377.18 348.91 316.44 359.48 206.75 209.50 514.38 -5.03%
EPS 5.93 1.45 2.40 -14.69 -17.43 -4.75 41.72 -27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.02 1.03 1.20 1.29 1.00 1.29%
Adjusted Per Share Value based on latest NOSH - 39,887
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 19.58 18.11 16.47 16.50 9.51 9.64 1.65 50.99%
EPS 0.31 0.08 0.12 -0.67 -0.80 -0.22 0.13 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0519 0.0531 0.0473 0.0552 0.0594 0.0032 61.14%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - -
Price 0.80 0.62 1.00 0.68 0.85 1.61 0.00 -
P/RPS 0.21 0.18 0.32 0.19 0.41 0.77 0.00 -
P/EPS 13.49 42.89 41.71 -4.63 -4.88 -33.93 0.00 -
EY 7.41 2.33 2.40 -21.60 -20.51 -2.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.98 0.66 0.71 1.25 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/01/07 25/01/06 27/01/05 16/01/04 28/01/03 30/01/02 - -
Price 0.94 0.78 0.94 1.50 0.80 1.53 0.00 -
P/RPS 0.25 0.22 0.30 0.42 0.39 0.73 0.00 -
P/EPS 15.85 53.95 39.21 -10.21 -4.59 -32.24 0.00 -
EY 6.31 1.85 2.55 -9.79 -21.79 -3.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.92 1.46 0.67 1.19 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