[D&O] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.08%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 103,874 96,032 114,593 116,188 115,362 103,384 101,632 1.46%
PBT 20,534 19,924 26,547 24,786 21,484 16,104 16,172 17.30%
Tax -1,916 -1,820 -3,274 -2,606 -2,210 -1,060 -11,320 -69.50%
NP 18,618 18,104 23,273 22,180 19,274 15,044 4,852 145.70%
-
NP to SH 18,618 18,104 23,273 22,180 19,274 15,044 15,688 12.12%
-
Tax Rate 9.33% 9.13% 12.33% 10.51% 10.29% 6.58% 70.00% -
Total Cost 85,256 77,928 91,320 94,008 96,088 88,340 96,780 -8.12%
-
Net Worth 139,562 141,090 132,814 0 122,287 116,084 119,813 10.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,186 - - - - -
Div Payout % - - 9.40% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 139,562 141,090 132,814 0 122,287 116,084 119,813 10.73%
NOSH 727,265 724,285 728,950 731,434 730,075 723,269 769,019 -3.66%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.92% 18.85% 20.31% 19.09% 16.71% 14.55% 4.77% -
ROE 13.34% 12.83% 17.52% 0.00% 15.76% 12.96% 13.09% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.28 13.26 15.72 15.88 15.80 14.29 13.22 5.29%
EPS 2.56 2.48 3.19 3.04 2.64 2.08 2.04 16.39%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1919 0.1948 0.1822 0.00 0.1675 0.1605 0.1558 14.94%
Adjusted Per Share Value based on latest NOSH - 733,047
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.37 7.74 9.23 9.36 9.29 8.33 8.19 1.46%
EPS 1.50 1.46 1.87 1.79 1.55 1.21 1.26 12.36%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1136 0.107 0.00 0.0985 0.0935 0.0965 10.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.53 0.51 0.50 0.44 0.49 0.49 -
P/RPS 3.36 4.00 3.24 3.15 2.78 3.43 3.71 -6.40%
P/EPS 18.75 21.20 15.97 16.49 16.67 23.56 24.02 -15.25%
EY 5.33 4.72 6.26 6.06 6.00 4.24 4.16 18.01%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.72 2.80 0.00 2.63 3.05 3.15 -14.31%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 -
Price 0.43 0.52 0.56 0.53 0.47 0.41 0.52 -
P/RPS 3.01 3.92 3.56 3.34 2.97 2.87 3.93 -16.32%
P/EPS 16.80 20.80 17.54 17.48 17.80 19.71 25.49 -24.32%
EY 5.95 4.81 5.70 5.72 5.62 5.07 3.92 32.17%
DY 0.00 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.67 3.07 0.00 2.81 2.55 3.34 -23.43%

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