[DNONCE] YoY TTM Result on 31-May-2003 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 4.64%
YoY- 50.89%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 167,202 149,033 145,515 115,715 66,278 65,291 20.67%
PBT 3,239 1,337 -2,242 -3,668 -9,117 3,801 -3.14%
Tax -679 -176 -1,007 -585 2,010 -694 -0.43%
NP 2,560 1,161 -3,249 -4,253 -7,107 3,107 -3.79%
-
NP to SH 1,154 1,161 -3,249 -4,253 -8,660 3,107 -17.96%
-
Tax Rate 20.96% 13.16% - - - 18.26% -
Total Cost 164,642 147,872 148,764 119,968 73,385 62,184 21.48%
-
Net Worth 50,666 45,220 45,469 45,135 52,432 56,367 -2.10%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 50,666 45,220 45,469 45,135 52,432 56,367 -2.10%
NOSH 45,238 44,772 44,578 39,943 40,024 35,675 4.86%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 1.53% 0.78% -2.23% -3.68% -10.72% 4.76% -
ROE 2.28% 2.57% -7.15% -9.42% -16.52% 5.51% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 369.60 332.87 326.43 289.70 165.59 183.01 15.08%
EPS 2.55 2.59 -7.29 -10.65 -21.64 8.71 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.01 1.02 1.13 1.31 1.58 -6.64%
Adjusted Per Share Value based on latest NOSH - 39,943
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 19.24 17.15 16.75 13.32 7.63 7.51 20.68%
EPS 0.13 0.13 -0.37 -0.49 -1.00 0.36 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.052 0.0523 0.0519 0.0603 0.0649 -2.12%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.93 0.76 1.24 0.80 1.23 1.38 -
P/RPS 0.25 0.23 0.38 0.28 0.74 0.75 -19.71%
P/EPS 36.46 29.31 -17.01 -7.51 -5.68 15.85 18.11%
EY 2.74 3.41 -5.88 -13.31 -17.59 6.31 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 1.22 0.71 0.94 0.87 -0.93%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/06 27/07/05 28/07/04 25/07/03 24/07/02 - -
Price 0.86 0.73 1.13 0.72 1.12 0.00 -
P/RPS 0.23 0.22 0.35 0.25 0.68 0.00 -
P/EPS 33.71 28.15 -15.50 -6.76 -5.18 0.00 -
EY 2.97 3.55 -6.45 -14.79 -19.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 1.11 0.64 0.85 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