[D&O] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 116,188 115,362 103,384 101,632 99,988 0 0 -
PBT 24,786 21,484 16,104 16,172 16,865 0 0 -
Tax -2,606 -2,210 -1,060 -11,320 -15,352 0 0 -
NP 22,180 19,274 15,044 4,852 1,513 0 0 -
-
NP to SH 22,180 19,274 15,044 15,688 15,985 0 0 -
-
Tax Rate 10.51% 10.29% 6.58% 70.00% 91.03% - - -
Total Cost 94,008 96,088 88,340 96,780 98,474 0 0 -
-
Net Worth 0 122,287 116,084 119,813 64,406 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 122,287 116,084 119,813 64,406 0 0 -
NOSH 731,434 730,075 723,269 769,019 557,627 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.09% 16.71% 14.55% 4.77% 1.51% 0.00% 0.00% -
ROE 0.00% 15.76% 12.96% 13.09% 24.82% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.88 15.80 14.29 13.22 17.93 0.00 0.00 -
EPS 3.04 2.64 2.08 2.04 2.87 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1675 0.1605 0.1558 0.1155 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 637,758
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.37 9.31 8.34 8.20 8.07 0.00 0.00 -
EPS 1.79 1.56 1.21 1.27 1.29 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0987 0.0937 0.0967 0.052 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.50 0.44 0.49 0.49 0.00 0.00 0.00 -
P/RPS 3.15 2.78 3.43 3.71 0.00 0.00 0.00 -
P/EPS 16.49 16.67 23.56 24.02 0.00 0.00 0.00 -
EY 6.06 6.00 4.24 4.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.63 3.05 3.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 25/05/05 25/02/05 23/12/04 - - -
Price 0.53 0.47 0.41 0.52 0.00 0.00 0.00 -
P/RPS 3.34 2.97 2.87 3.93 0.00 0.00 0.00 -
P/EPS 17.48 17.80 19.71 25.49 0.00 0.00 0.00 -
EY 5.72 5.62 5.07 3.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.81 2.55 3.34 0.00 0.00 0.00 -

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