[D&O] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.8%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 118,372 111,676 119,055 113,756 103,874 96,032 114,593 2.19%
PBT 28,142 22,064 1,641 20,196 20,534 19,924 26,547 3.97%
Tax -2,444 -3,100 12,517 -2,098 -1,916 -1,820 -3,274 -17.75%
NP 25,698 18,964 14,158 18,097 18,618 18,104 23,273 6.85%
-
NP to SH 25,698 18,964 14,158 18,097 18,618 18,104 23,273 6.85%
-
Tax Rate 8.68% 14.05% -762.77% 10.39% 9.33% 9.13% 12.33% -
Total Cost 92,674 92,712 104,897 95,658 85,256 77,928 91,320 0.98%
-
Net Worth 155,648 149,596 144,937 144,340 139,562 141,090 132,814 11.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,189 - - - 2,186 -
Div Payout % - - 15.46% - - - 9.40% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,648 149,596 144,937 144,340 139,562 141,090 132,814 11.18%
NOSH 730,056 729,384 729,793 729,731 727,265 724,285 728,950 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.71% 16.98% 11.89% 15.91% 17.92% 18.85% 20.31% -
ROE 16.51% 12.68% 9.77% 12.54% 13.34% 12.83% 17.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.21 15.31 16.31 15.59 14.28 13.26 15.72 2.07%
EPS 3.52 2.60 1.94 2.48 2.56 2.48 3.19 6.80%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 0.2132 0.2051 0.1986 0.1978 0.1919 0.1948 0.1822 11.07%
Adjusted Per Share Value based on latest NOSH - 735,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.53 9.00 9.59 9.16 8.37 7.74 9.23 2.16%
EPS 2.07 1.53 1.14 1.46 1.50 1.46 1.87 7.02%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.18 -
NAPS 0.1254 0.1205 0.1167 0.1163 0.1124 0.1136 0.107 11.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.36 0.40 0.40 0.48 0.53 0.51 -
P/RPS 2.16 2.35 2.45 2.57 3.36 4.00 3.24 -23.74%
P/EPS 9.94 13.85 20.62 16.13 18.75 21.20 15.97 -27.16%
EY 10.06 7.22 4.85 6.20 5.33 4.72 6.26 37.31%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.59 -
P/NAPS 1.64 1.76 2.01 2.02 2.50 2.72 2.80 -30.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 03/03/06 -
Price 0.34 0.35 0.32 0.41 0.43 0.52 0.56 -
P/RPS 2.10 2.29 1.96 2.63 3.01 3.92 3.56 -29.73%
P/EPS 9.66 13.46 16.49 16.53 16.80 20.80 17.54 -32.88%
EY 10.35 7.43 6.06 6.05 5.95 4.81 5.70 48.99%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.54 -
P/NAPS 1.59 1.71 1.61 2.07 2.24 2.67 3.07 -35.58%

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