Highlights

[D&O] YoY Quarter Result on 2007-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -21.63%    YoY -     870.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 24,995 100,529 18,102 31,870 33,738 27,452 26,642 -1.06%
  YoY % -75.14% 455.35% -43.20% -5.54% 22.90% 3.04% -
  Horiz. % 93.82% 377.33% 67.95% 119.62% 126.63% 103.04% 100.00%
PBT -50,910 10,797 1,752 6,713 1,314 7,958 3,523 -
  YoY % -571.52% 516.27% -73.90% 410.88% -83.49% 125.89% -
  Horiz. % -1,445.08% 306.47% 49.73% 190.55% 37.30% 225.89% 100.00%
Tax -220 -235 -426 -1,037 -729 -1,320 176 -
  YoY % 6.38% 44.84% 58.92% -42.25% 44.77% -850.00% -
  Horiz. % -125.00% -133.52% -242.05% -589.20% -414.20% -750.00% 100.00%
NP -51,130 10,562 1,326 5,676 585 6,638 3,699 -
  YoY % -584.09% 696.53% -76.64% 870.26% -91.19% 79.45% -
  Horiz. % -1,382.27% 285.54% 35.85% 153.45% 15.82% 179.45% 100.00%
NP to SH -27,966 7,870 1,358 5,676 585 6,638 3,699 -
  YoY % -455.35% 479.53% -76.07% 870.26% -91.19% 79.45% -
  Horiz. % -756.04% 212.76% 36.71% 153.45% 15.82% 179.45% 100.00%
Tax Rate - % 2.18 % 24.32 % 15.45 % 55.48 % 16.59 % -5.00 % -
  YoY % 0.00% -91.04% 57.41% -72.15% 234.42% 431.80% -
  Horiz. % 0.00% -43.60% -486.40% -309.00% -1,109.60% -331.80% 100.00%
Total Cost 76,125 89,967 16,776 26,194 33,153 20,814 22,943 22.12%
  YoY % -15.39% 436.28% -35.95% -20.99% 59.28% -9.28% -
  Horiz. % 331.80% 392.13% 73.12% 114.17% 144.50% 90.72% 100.00%
Net Worth 134,275 189,998 179,128 168,024 145,226 133,058 99,362 5.14%
  YoY % -29.33% 6.07% 6.61% 15.70% 9.15% 33.91% -
  Horiz. % 135.14% 191.22% 180.28% 169.10% 146.16% 133.91% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 2,571 3,638 2,193 2,190 - -
  YoY % 0.00% 0.00% -29.32% 65.86% 0.13% 0.00% -
  Horiz. % 0.00% 0.00% 117.38% 166.07% 100.13% 100.00% -
Div Payout % - % - % 189.37 % 64.10 % 375.00 % 33.00 % - % -
  YoY % 0.00% 0.00% 195.43% -82.91% 1,036.36% 0.00% -
  Horiz. % 0.00% 0.00% 573.85% 194.24% 1,136.36% 100.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 134,275 189,998 179,128 168,024 145,226 133,058 99,362 5.14%
  YoY % -29.33% 6.07% 6.61% 15.70% 9.15% 33.91% -
  Horiz. % 135.14% 191.22% 180.28% 169.10% 146.16% 133.91% 100.00%
NOSH 974,425 733,302 734,736 727,692 731,250 730,285 637,758 7.32%
  YoY % 32.88% -0.20% 0.97% -0.49% 0.13% 14.51% -
  Horiz. % 152.79% 114.98% 115.21% 114.10% 114.66% 114.51% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -204.56 % 10.51 % 7.33 % 17.81 % 1.73 % 24.18 % 13.88 % -
  YoY % -2,046.34% 43.38% -58.84% 929.48% -92.85% 74.21% -
  Horiz. % -1,473.78% 75.72% 52.81% 128.31% 12.46% 174.21% 100.00%
ROE -20.83 % 4.14 % 0.76 % 3.38 % 0.40 % 4.99 % 3.72 % -
  YoY % -603.14% 444.74% -77.51% 745.00% -91.98% 34.14% -
  Horiz. % -559.95% 111.29% 20.43% 90.86% 10.75% 134.14% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.57 13.71 2.46 4.38 4.61 3.76 4.18 -7.78%
  YoY % -81.25% 457.32% -43.84% -4.99% 22.61% -10.05% -
  Horiz. % 61.48% 327.99% 58.85% 104.78% 110.29% 89.95% 100.00%
EPS -2.87 0.81 0.19 0.78 0.08 0.91 0.58 -
  YoY % -454.32% 326.32% -75.64% 875.00% -91.21% 56.90% -
  Horiz. % -494.83% 139.66% 32.76% 134.48% 13.79% 156.90% 100.00%
DPS 0.00 0.00 0.35 0.50 0.30 0.30 0.00 -
  YoY % 0.00% 0.00% -30.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.67% 166.67% 100.00% 100.00% -
NAPS 0.1378 0.2591 0.2438 0.2309 0.1986 0.1822 0.1558 -2.02%
  YoY % -46.82% 6.28% 5.59% 16.26% 9.00% 16.94% -
  Horiz. % 88.45% 166.30% 156.48% 148.20% 127.47% 116.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.23 8.96 1.61 2.84 3.01 2.45 2.38 -1.08%
  YoY % -75.11% 456.52% -43.31% -5.65% 22.86% 2.94% -
  Horiz. % 93.70% 376.47% 67.65% 119.33% 126.47% 102.94% 100.00%
EPS -2.49 0.70 0.12 0.51 0.05 0.59 0.33 -
  YoY % -455.71% 483.33% -76.47% 920.00% -91.53% 78.79% -
  Horiz. % -754.55% 212.12% 36.36% 154.55% 15.15% 178.79% 100.00%
DPS 0.00 0.00 0.23 0.32 0.20 0.20 0.00 -
  YoY % 0.00% 0.00% -28.12% 60.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.00% 160.00% 100.00% 100.00% -
NAPS 0.1197 0.1694 0.1597 0.1498 0.1295 0.1186 0.0886 5.14%
  YoY % -29.34% 6.07% 6.61% 15.68% 9.19% 33.86% -
  Horiz. % 135.10% 191.20% 180.25% 169.07% 146.16% 133.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2400 0.5200 0.2600 0.3900 0.4000 0.5100 0.4900 -
P/RPS 9.36 3.79 10.55 8.90 8.67 13.57 11.73 -3.69%
  YoY % 146.97% -64.08% 18.54% 2.65% -36.11% 15.69% -
  Horiz. % 79.80% 32.31% 89.94% 75.87% 73.91% 115.69% 100.00%
P/EPS -8.36 48.45 140.67 50.00 500.00 56.11 84.48 -
  YoY % -117.25% -65.56% 181.34% -90.00% 791.11% -33.58% -
  Horiz. % -9.90% 57.35% 166.51% 59.19% 591.86% 66.42% 100.00%
EY -11.96 2.06 0.71 2.00 0.20 1.78 1.18 -
  YoY % -680.58% 190.14% -64.50% 900.00% -88.76% 50.85% -
  Horiz. % -1,013.56% 174.58% 60.17% 169.49% 16.95% 150.85% 100.00%
DY 0.00 0.00 1.35 1.28 0.75 0.59 0.00 -
  YoY % 0.00% 0.00% 5.47% 70.67% 27.12% 0.00% -
  Horiz. % 0.00% 0.00% 228.81% 216.95% 127.12% 100.00% -
P/NAPS 1.74 2.01 1.07 1.69 2.01 2.80 3.15 -9.41%
  YoY % -13.43% 87.85% -36.69% -15.92% -28.21% -11.11% -
  Horiz. % 55.24% 63.81% 33.97% 53.65% 63.81% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 25/02/08 05/03/07 03/03/06 25/02/05 -
Price 0.1900 0.7000 0.2000 0.3000 0.3200 0.5600 0.5200 -
P/RPS 7.41 5.11 8.12 6.85 6.94 14.90 12.45 -8.28%
  YoY % 45.01% -37.07% 18.54% -1.30% -53.42% 19.68% -
  Horiz. % 59.52% 41.04% 65.22% 55.02% 55.74% 119.68% 100.00%
P/EPS -6.62 65.22 108.21 38.46 400.00 61.61 89.66 -
  YoY % -110.15% -39.73% 181.36% -90.39% 549.25% -31.28% -
  Horiz. % -7.38% 72.74% 120.69% 42.90% 446.13% 68.72% 100.00%
EY -15.11 1.53 0.92 2.60 0.25 1.62 1.12 -
  YoY % -1,087.58% 66.30% -64.62% 940.00% -84.57% 44.64% -
  Horiz. % -1,349.11% 136.61% 82.14% 232.14% 22.32% 144.64% 100.00%
DY 0.00 0.00 1.75 1.67 0.94 0.54 0.00 -
  YoY % 0.00% 0.00% 4.79% 77.66% 74.07% 0.00% -
  Horiz. % 0.00% 0.00% 324.07% 309.26% 174.07% 100.00% -
P/NAPS 1.38 2.70 0.82 1.30 1.61 3.07 3.34 -13.69%
  YoY % -48.89% 229.27% -36.92% -19.25% -47.56% -8.08% -
  Horiz. % 41.32% 80.84% 24.55% 38.92% 48.20% 91.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers