[D&O] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.72%
YoY- -30.79%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 111,632 108,271 120,225 109,862 104,284 121,898 120,037 -4.72%
PBT 552 15,914 18,881 19,260 16,264 28,315 28,804 -92.82%
Tax -56 -2,111 -2,246 -1,474 -200 -2,547 -2,014 -90.80%
NP 496 13,803 16,634 17,786 16,064 25,768 26,789 -92.98%
-
NP to SH 5,140 13,834 16,634 17,786 16,064 25,768 26,789 -66.70%
-
Tax Rate 10.14% 13.27% 11.90% 7.65% 1.23% 9.00% 6.99% -
Total Cost 111,136 94,468 103,590 92,076 88,220 96,130 93,248 12.39%
-
Net Worth 175,188 175,225 177,290 173,559 172,614 168,550 163,000 4.92%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,555 - - - 3,649 - -
Div Payout % - 18.47% - - - 14.16% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 175,188 175,225 177,290 173,559 172,614 168,550 163,000 4.92%
NOSH 713,888 730,105 729,590 728,934 730,181 729,971 730,618 -1.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.44% 12.75% 13.84% 16.19% 15.40% 21.14% 22.32% -
ROE 2.93% 7.89% 9.38% 10.25% 9.31% 15.29% 16.44% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.64 14.83 16.48 15.07 14.28 16.70 16.43 -3.22%
EPS 0.72 1.90 2.28 2.44 2.20 3.53 3.67 -66.20%
DPS 0.00 0.35 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2454 0.24 0.243 0.2381 0.2364 0.2309 0.2231 6.55%
Adjusted Per Share Value based on latest NOSH - 727,761
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.99 8.72 9.68 8.85 8.40 9.82 9.67 -4.74%
EPS 0.41 1.11 1.34 1.43 1.29 2.08 2.16 -66.93%
DPS 0.00 0.21 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.1411 0.1411 0.1428 0.1398 0.139 0.1358 0.1313 4.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.26 0.30 0.26 0.32 0.39 0.35 -
P/RPS 1.85 1.75 1.82 1.73 2.24 2.34 2.13 -8.96%
P/EPS 40.28 13.72 13.16 10.66 14.55 11.05 9.55 160.82%
EY 2.48 7.29 7.60 9.38 6.88 9.05 10.48 -61.70%
DY 0.00 1.35 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 1.18 1.08 1.23 1.09 1.35 1.69 1.57 -17.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 25/02/08 21/11/07 -
Price 0.19 0.20 0.25 0.26 0.34 0.30 0.38 -
P/RPS 1.22 1.35 1.52 1.73 2.38 1.80 2.31 -34.63%
P/EPS 26.39 10.56 10.96 10.66 15.45 8.50 10.36 86.41%
EY 3.79 9.47 9.12 9.38 6.47 11.77 9.65 -46.33%
DY 0.00 1.75 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.77 0.83 1.03 1.09 1.44 1.30 1.70 -40.99%

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