[D&O] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.47%
YoY- -37.91%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 128,278 111,632 108,271 120,225 109,862 104,284 121,898 3.46%
PBT 304 552 15,914 18,881 19,260 16,264 28,315 -95.14%
Tax -194 -56 -2,111 -2,246 -1,474 -200 -2,547 -82.05%
NP 110 496 13,803 16,634 17,786 16,064 25,768 -97.37%
-
NP to SH 5,516 5,140 13,834 16,634 17,786 16,064 25,768 -64.24%
-
Tax Rate 63.82% 10.14% 13.27% 11.90% 7.65% 1.23% 9.00% -
Total Cost 128,168 111,136 94,468 103,590 92,076 88,220 96,130 21.15%
-
Net Worth 179,705 175,188 175,225 177,290 173,559 172,614 168,550 4.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,555 - - - 3,649 -
Div Payout % - - 18.47% - - - 14.16% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 179,705 175,188 175,225 177,290 173,559 172,614 168,550 4.36%
NOSH 725,789 713,888 730,105 729,590 728,934 730,181 729,971 -0.38%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.09% 0.44% 12.75% 13.84% 16.19% 15.40% 21.14% -
ROE 3.07% 2.93% 7.89% 9.38% 10.25% 9.31% 15.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.67 15.64 14.83 16.48 15.07 14.28 16.70 3.83%
EPS 0.76 0.72 1.90 2.28 2.44 2.20 3.53 -64.11%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.50 -
NAPS 0.2476 0.2454 0.24 0.243 0.2381 0.2364 0.2309 4.76%
Adjusted Per Share Value based on latest NOSH - 731,224
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.35 9.01 8.74 9.70 8.86 8.41 9.83 3.49%
EPS 0.45 0.41 1.12 1.34 1.43 1.30 2.08 -63.99%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.29 -
NAPS 0.145 0.1413 0.1414 0.143 0.14 0.1393 0.136 4.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.29 0.26 0.30 0.26 0.32 0.39 -
P/RPS 0.96 1.85 1.75 1.82 1.73 2.24 2.34 -44.81%
P/EPS 22.37 40.28 13.72 13.16 10.66 14.55 11.05 60.09%
EY 4.47 2.48 7.29 7.60 9.38 6.88 9.05 -37.54%
DY 0.00 0.00 1.35 0.00 0.00 0.00 1.28 -
P/NAPS 0.69 1.18 1.08 1.23 1.09 1.35 1.69 -44.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 25/02/08 -
Price 0.23 0.19 0.20 0.25 0.26 0.34 0.30 -
P/RPS 1.30 1.22 1.35 1.52 1.73 2.38 1.80 -19.51%
P/EPS 30.26 26.39 10.56 10.96 10.66 15.45 8.50 133.32%
EY 3.30 3.79 9.47 9.12 9.38 6.47 11.77 -57.19%
DY 0.00 0.00 1.75 0.00 0.00 0.00 1.67 -
P/NAPS 0.93 0.77 0.83 1.03 1.09 1.44 1.30 -20.02%

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