[D&O] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -56.62%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 152,892 182,894 210,532 244,488 263,252 208,059 143,373 4.38%
PBT 2,988 -92,597 -55,582 6,132 17,428 18,805 10,677 -57.24%
Tax -1,920 4,150 5,826 -562 -1,068 -344 -145 460.58%
NP 1,068 -88,447 -49,756 5,570 16,360 18,461 10,532 -78.28%
-
NP to SH 1,896 -56,779 -38,417 4,406 10,156 13,817 7,929 -61.50%
-
Tax Rate 64.26% - - 9.17% 6.13% 1.83% 1.36% -
Total Cost 151,824 271,341 260,288 238,918 246,892 189,598 132,841 9.32%
-
Net Worth 130,918 134,435 134,460 193,056 192,238 189,102 183,035 -20.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 130,918 134,435 134,460 193,056 192,238 189,102 183,035 -20.03%
NOSH 947,999 975,584 813,926 734,333 725,428 729,842 734,197 18.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.70% -48.36% -23.63% 2.28% 6.21% 8.87% 7.35% -
ROE 1.45% -42.24% -28.57% 2.28% 5.28% 7.31% 4.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.13 18.75 25.87 33.29 36.29 28.51 19.53 -11.98%
EPS 0.20 -5.82 -4.72 0.46 1.40 1.42 1.08 -67.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1378 0.1652 0.2629 0.265 0.2591 0.2493 -32.57%
Adjusted Per Share Value based on latest NOSH - 671,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.32 14.73 16.96 19.69 21.20 16.76 11.55 4.40%
EPS 0.15 -4.57 -3.09 0.35 0.82 1.11 0.64 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1083 0.1083 0.1555 0.1548 0.1523 0.1474 -20.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.24 0.29 0.70 0.77 0.52 0.23 -
P/RPS 1.18 1.28 1.12 2.10 2.12 1.82 1.18 0.00%
P/EPS 95.00 -4.12 -6.14 116.67 55.00 27.47 21.30 171.20%
EY 1.05 -24.25 -16.28 0.86 1.82 3.64 4.70 -63.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.74 1.76 2.66 2.91 2.01 0.92 31.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 -
Price 0.21 0.19 0.26 0.37 0.67 0.70 0.35 -
P/RPS 1.30 1.01 1.01 1.11 1.85 2.46 1.79 -19.21%
P/EPS 105.00 -3.26 -5.51 61.67 47.86 36.98 32.41 119.10%
EY 0.95 -30.63 -18.15 1.62 2.09 2.70 3.09 -54.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 1.57 1.41 2.53 2.70 1.40 5.64%

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