[D&O] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.75%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 244,488 263,252 208,059 143,373 128,278 111,632 108,271 72.37%
PBT 6,132 17,428 18,805 10,677 304 552 15,914 -47.14%
Tax -562 -1,068 -344 -145 -194 -56 -2,111 -58.71%
NP 5,570 16,360 18,461 10,532 110 496 13,803 -45.48%
-
NP to SH 4,406 10,156 13,817 7,929 5,516 5,140 13,834 -53.46%
-
Tax Rate 9.17% 6.13% 1.83% 1.36% 63.82% 10.14% 13.27% -
Total Cost 238,918 246,892 189,598 132,841 128,168 111,136 94,468 85.94%
-
Net Worth 193,056 192,238 189,102 183,035 179,705 175,188 175,225 6.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,555 -
Div Payout % - - - - - - 18.47% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 193,056 192,238 189,102 183,035 179,705 175,188 175,225 6.69%
NOSH 734,333 725,428 729,842 734,197 725,789 713,888 730,105 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.28% 6.21% 8.87% 7.35% 0.09% 0.44% 12.75% -
ROE 2.28% 5.28% 7.31% 4.33% 3.07% 2.93% 7.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.29 36.29 28.51 19.53 17.67 15.64 14.83 71.69%
EPS 0.46 1.40 1.42 1.08 0.76 0.72 1.90 -61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.2629 0.265 0.2591 0.2493 0.2476 0.2454 0.24 6.28%
Adjusted Per Share Value based on latest NOSH - 724,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.72 21.24 16.79 11.57 10.35 9.01 8.74 72.28%
EPS 0.36 0.82 1.11 0.64 0.45 0.41 1.12 -53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.1558 0.1551 0.1526 0.1477 0.145 0.1413 0.1414 6.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.77 0.52 0.23 0.17 0.29 0.26 -
P/RPS 2.10 2.12 1.82 1.18 0.96 1.85 1.75 12.96%
P/EPS 116.67 55.00 27.47 21.30 22.37 40.28 13.72 318.25%
EY 0.86 1.82 3.64 4.70 4.47 2.48 7.29 -76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 2.66 2.91 2.01 0.92 0.69 1.18 1.08 82.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 -
Price 0.37 0.67 0.70 0.35 0.23 0.19 0.20 -
P/RPS 1.11 1.85 2.46 1.79 1.30 1.22 1.35 -12.26%
P/EPS 61.67 47.86 36.98 32.41 30.26 26.39 10.56 225.34%
EY 1.62 2.09 2.70 3.09 3.30 3.79 9.47 -69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.41 2.53 2.70 1.40 0.93 0.77 0.83 42.51%

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