[D&O] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 35.51%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 104,284 121,898 120,037 118,372 111,676 119,055 113,756 -5.62%
PBT 16,264 28,315 28,804 28,142 22,064 1,641 20,196 -13.43%
Tax -200 -2,547 -2,014 -2,444 -3,100 12,517 -2,098 -79.10%
NP 16,064 25,768 26,789 25,698 18,964 14,158 18,097 -7.63%
-
NP to SH 16,064 25,768 26,789 25,698 18,964 14,158 18,097 -7.63%
-
Tax Rate 1.23% 9.00% 6.99% 8.68% 14.05% -762.77% 10.39% -
Total Cost 88,220 96,130 93,248 92,674 92,712 104,897 95,658 -5.24%
-
Net Worth 172,614 168,550 163,000 155,648 149,596 144,937 144,340 12.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,649 - - - 2,189 - -
Div Payout % - 14.16% - - - 15.46% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 172,614 168,550 163,000 155,648 149,596 144,937 144,340 12.65%
NOSH 730,181 729,971 730,618 730,056 729,384 729,793 729,731 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.40% 21.14% 22.32% 21.71% 16.98% 11.89% 15.91% -
ROE 9.31% 15.29% 16.44% 16.51% 12.68% 9.77% 12.54% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.28 16.70 16.43 16.21 15.31 16.31 15.59 -5.67%
EPS 2.20 3.53 3.67 3.52 2.60 1.94 2.48 -7.66%
DPS 0.00 0.50 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2364 0.2309 0.2231 0.2132 0.2051 0.1986 0.1978 12.60%
Adjusted Per Share Value based on latest NOSH - 730,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.40 9.82 9.67 9.53 9.00 9.59 9.16 -5.60%
EPS 1.29 2.08 2.16 2.07 1.53 1.14 1.46 -7.91%
DPS 0.00 0.29 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.139 0.1358 0.1313 0.1254 0.1205 0.1167 0.1163 12.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.32 0.39 0.35 0.35 0.36 0.40 0.40 -
P/RPS 2.24 2.34 2.13 2.16 2.35 2.45 2.57 -8.74%
P/EPS 14.55 11.05 9.55 9.94 13.85 20.62 16.13 -6.63%
EY 6.88 9.05 10.48 10.06 7.22 4.85 6.20 7.17%
DY 0.00 1.28 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 1.35 1.69 1.57 1.64 1.76 2.01 2.02 -23.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 25/02/08 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 -
Price 0.34 0.30 0.38 0.34 0.35 0.32 0.41 -
P/RPS 2.38 1.80 2.31 2.10 2.29 1.96 2.63 -6.43%
P/EPS 15.45 8.50 10.36 9.66 13.46 16.49 16.53 -4.40%
EY 6.47 11.77 9.65 10.35 7.43 6.06 6.05 4.57%
DY 0.00 1.67 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 1.44 1.30 1.70 1.59 1.71 1.61 2.07 -21.47%

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