[D&O] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.32%
YoY- -68.99%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 263,252 208,059 143,373 128,278 111,632 108,271 120,225 68.70%
PBT 17,428 18,805 10,677 304 552 15,914 18,881 -5.20%
Tax -1,068 -344 -145 -194 -56 -2,111 -2,246 -39.10%
NP 16,360 18,461 10,532 110 496 13,803 16,634 -1.10%
-
NP to SH 10,156 13,817 7,929 5,516 5,140 13,834 16,634 -28.05%
-
Tax Rate 6.13% 1.83% 1.36% 63.82% 10.14% 13.27% 11.90% -
Total Cost 246,892 189,598 132,841 128,168 111,136 94,468 103,590 78.52%
-
Net Worth 192,238 189,102 183,035 179,705 175,188 175,225 177,290 5.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 2,555 - -
Div Payout % - - - - - 18.47% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 192,238 189,102 183,035 179,705 175,188 175,225 177,290 5.54%
NOSH 725,428 729,842 734,197 725,789 713,888 730,105 729,590 -0.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.21% 8.87% 7.35% 0.09% 0.44% 12.75% 13.84% -
ROE 5.28% 7.31% 4.33% 3.07% 2.93% 7.89% 9.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.29 28.51 19.53 17.67 15.64 14.83 16.48 69.34%
EPS 1.40 1.42 1.08 0.76 0.72 1.90 2.28 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.265 0.2591 0.2493 0.2476 0.2454 0.24 0.243 5.95%
Adjusted Per Share Value based on latest NOSH - 736,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.20 16.76 11.55 10.33 8.99 8.72 9.68 68.72%
EPS 0.82 1.11 0.64 0.44 0.41 1.11 1.34 -27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.1548 0.1523 0.1474 0.1447 0.1411 0.1411 0.1428 5.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.77 0.52 0.23 0.17 0.29 0.26 0.30 -
P/RPS 2.12 1.82 1.18 0.96 1.85 1.75 1.82 10.71%
P/EPS 55.00 27.47 21.30 22.37 40.28 13.72 13.16 159.68%
EY 1.82 3.64 4.70 4.47 2.48 7.29 7.60 -61.47%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 2.91 2.01 0.92 0.69 1.18 1.08 1.23 77.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 -
Price 0.67 0.70 0.35 0.23 0.19 0.20 0.25 -
P/RPS 1.85 2.46 1.79 1.30 1.22 1.35 1.52 14.00%
P/EPS 47.86 36.98 32.41 30.26 26.39 10.56 10.96 167.40%
EY 2.09 2.70 3.09 3.30 3.79 9.47 9.12 -62.58%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 2.53 2.70 1.40 0.93 0.77 0.83 1.03 82.14%

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