Highlights

[D&O] YoY Quarter Result on 2008-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -62.10%    YoY -     -76.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 41,639 24,995 100,529 18,102 31,870 33,738 27,452 7.19%
  YoY % 66.59% -75.14% 455.35% -43.20% -5.54% 22.90% -
  Horiz. % 151.68% 91.05% 366.20% 65.94% 116.09% 122.90% 100.00%
PBT -1,388 -50,910 10,797 1,752 6,713 1,314 7,958 -
  YoY % 97.27% -571.52% 516.27% -73.90% 410.88% -83.49% -
  Horiz. % -17.44% -639.73% 135.67% 22.02% 84.36% 16.51% 100.00%
Tax 326 -220 -235 -426 -1,037 -729 -1,320 -
  YoY % 248.18% 6.38% 44.84% 58.92% -42.25% 44.77% -
  Horiz. % -24.70% 16.67% 17.80% 32.27% 78.56% 55.23% 100.00%
NP -1,062 -51,130 10,562 1,326 5,676 585 6,638 -
  YoY % 97.92% -584.09% 696.53% -76.64% 870.26% -91.19% -
  Horiz. % -16.00% -770.26% 159.11% 19.98% 85.51% 8.81% 100.00%
NP to SH 526 -27,966 7,870 1,358 5,676 585 6,638 -34.45%
  YoY % 101.88% -455.35% 479.53% -76.07% 870.26% -91.19% -
  Horiz. % 7.92% -421.30% 118.56% 20.46% 85.51% 8.81% 100.00%
Tax Rate - % - % 2.18 % 24.32 % 15.45 % 55.48 % 16.59 % -
  YoY % 0.00% 0.00% -91.04% 57.41% -72.15% 234.42% -
  Horiz. % 0.00% 0.00% 13.14% 146.59% 93.13% 334.42% 100.00%
Total Cost 42,701 76,125 89,967 16,776 26,194 33,153 20,814 12.72%
  YoY % -43.91% -15.39% 436.28% -35.95% -20.99% 59.28% -
  Horiz. % 205.16% 365.74% 432.24% 80.60% 125.85% 159.28% 100.00%
Net Worth 129,181 134,275 189,998 179,128 168,024 145,226 133,058 -0.49%
  YoY % -3.79% -29.33% 6.07% 6.61% 15.70% 9.15% -
  Horiz. % 97.09% 100.92% 142.79% 134.62% 126.28% 109.15% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 2,571 3,638 2,193 2,190 -
  YoY % 0.00% 0.00% 0.00% -29.32% 65.86% 0.13% -
  Horiz. % 0.00% 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% 0.00% 195.43% -82.91% 1,036.36% -
  Horiz. % 0.00% 0.00% 0.00% 573.85% 194.24% 1,136.36% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 129,181 134,275 189,998 179,128 168,024 145,226 133,058 -0.49%
  YoY % -3.79% -29.33% 6.07% 6.61% 15.70% 9.15% -
  Horiz. % 97.09% 100.92% 142.79% 134.62% 126.28% 109.15% 100.00%
NOSH 945,000 974,425 733,302 734,736 727,692 731,250 730,285 4.39%
  YoY % -3.02% 32.88% -0.20% 0.97% -0.49% 0.13% -
  Horiz. % 129.40% 133.43% 100.41% 100.61% 99.64% 100.13% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -2.55 % -204.56 % 10.51 % 7.33 % 17.81 % 1.73 % 24.18 % -
  YoY % 98.75% -2,046.34% 43.38% -58.84% 929.48% -92.85% -
  Horiz. % -10.55% -845.99% 43.47% 30.31% 73.66% 7.15% 100.00%
ROE 0.41 % -20.83 % 4.14 % 0.76 % 3.38 % 0.40 % 4.99 % -34.05%
  YoY % 101.97% -603.14% 444.74% -77.51% 745.00% -91.98% -
  Horiz. % 8.22% -417.43% 82.97% 15.23% 67.74% 8.02% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.41 2.57 13.71 2.46 4.38 4.61 3.76 2.69%
  YoY % 71.60% -81.25% 457.32% -43.84% -4.99% 22.61% -
  Horiz. % 117.29% 68.35% 364.63% 65.43% 116.49% 122.61% 100.00%
EPS 0.05 -2.87 0.81 0.19 0.78 0.08 0.91 -38.33%
  YoY % 101.74% -454.32% 326.32% -75.64% 875.00% -91.21% -
  Horiz. % 5.49% -315.38% 89.01% 20.88% 85.71% 8.79% 100.00%
DPS 0.00 0.00 0.00 0.35 0.50 0.30 0.30 -
  YoY % 0.00% 0.00% 0.00% -30.00% 66.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 116.67% 166.67% 100.00% 100.00%
NAPS 0.1367 0.1378 0.2591 0.2438 0.2309 0.1986 0.1822 -4.67%
  YoY % -0.80% -46.82% 6.28% 5.59% 16.26% 9.00% -
  Horiz. % 75.03% 75.63% 142.21% 133.81% 126.73% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.71 2.23 8.96 1.61 2.84 3.01 2.45 7.16%
  YoY % 66.37% -75.11% 456.52% -43.31% -5.65% 22.86% -
  Horiz. % 151.43% 91.02% 365.71% 65.71% 115.92% 122.86% 100.00%
EPS 0.05 -2.49 0.70 0.12 0.51 0.05 0.59 -33.71%
  YoY % 102.01% -455.71% 483.33% -76.47% 920.00% -91.53% -
  Horiz. % 8.47% -422.03% 118.64% 20.34% 86.44% 8.47% 100.00%
DPS 0.00 0.00 0.00 0.23 0.32 0.20 0.20 -
  YoY % 0.00% 0.00% 0.00% -28.12% 60.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 115.00% 160.00% 100.00% 100.00%
NAPS 0.1152 0.1197 0.1694 0.1597 0.1498 0.1295 0.1186 -0.48%
  YoY % -3.76% -29.34% 6.07% 6.61% 15.68% 9.19% -
  Horiz. % 97.13% 100.93% 142.83% 134.65% 126.31% 109.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.1700 0.2400 0.5200 0.2600 0.3900 0.4000 0.5100 -
P/RPS 3.86 9.36 3.79 10.55 8.90 8.67 13.57 -18.90%
  YoY % -58.76% 146.97% -64.08% 18.54% 2.65% -36.11% -
  Horiz. % 28.45% 68.98% 27.93% 77.75% 65.59% 63.89% 100.00%
P/EPS 305.42 -8.36 48.45 140.67 50.00 500.00 56.11 32.61%
  YoY % 3,753.35% -117.25% -65.56% 181.34% -90.00% 791.11% -
  Horiz. % 544.32% -14.90% 86.35% 250.70% 89.11% 891.11% 100.00%
EY 0.33 -11.96 2.06 0.71 2.00 0.20 1.78 -24.48%
  YoY % 102.76% -680.58% 190.14% -64.50% 900.00% -88.76% -
  Horiz. % 18.54% -671.91% 115.73% 39.89% 112.36% 11.24% 100.00%
DY 0.00 0.00 0.00 1.35 1.28 0.75 0.59 -
  YoY % 0.00% 0.00% 0.00% 5.47% 70.67% 27.12% -
  Horiz. % 0.00% 0.00% 0.00% 228.81% 216.95% 127.12% 100.00%
P/NAPS 1.24 1.74 2.01 1.07 1.69 2.01 2.80 -12.69%
  YoY % -28.74% -13.43% 87.85% -36.69% -15.92% -28.21% -
  Horiz. % 44.29% 62.14% 71.79% 38.21% 60.36% 71.79% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 25/02/10 25/02/09 25/02/08 05/03/07 03/03/06 -
Price 0.1800 0.1900 0.7000 0.2000 0.3000 0.3200 0.5600 -
P/RPS 4.09 7.41 5.11 8.12 6.85 6.94 14.90 -19.38%
  YoY % -44.80% 45.01% -37.07% 18.54% -1.30% -53.42% -
  Horiz. % 27.45% 49.73% 34.30% 54.50% 45.97% 46.58% 100.00%
P/EPS 323.38 -6.62 65.22 108.21 38.46 400.00 61.61 31.81%
  YoY % 4,984.89% -110.15% -39.73% 181.36% -90.39% 549.25% -
  Horiz. % 524.88% -10.75% 105.86% 175.64% 62.42% 649.25% 100.00%
EY 0.31 -15.11 1.53 0.92 2.60 0.25 1.62 -24.08%
  YoY % 102.05% -1,087.58% 66.30% -64.62% 940.00% -84.57% -
  Horiz. % 19.14% -932.72% 94.44% 56.79% 160.49% 15.43% 100.00%
DY 0.00 0.00 0.00 1.75 1.67 0.94 0.54 -
  YoY % 0.00% 0.00% 0.00% 4.79% 77.66% 74.07% -
  Horiz. % 0.00% 0.00% 0.00% 324.07% 309.26% 174.07% 100.00%
P/NAPS 1.32 1.38 2.70 0.82 1.30 1.61 3.07 -13.12%
  YoY % -4.35% -48.89% 229.27% -36.92% -19.25% -47.56% -
  Horiz. % 43.00% 44.95% 87.95% 26.71% 42.35% 52.44% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers