[D&O] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.93%
YoY- 48.35%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 113,756 103,874 96,032 114,593 116,188 115,362 103,384 6.57%
PBT 20,196 20,534 19,924 26,547 24,786 21,484 16,104 16.27%
Tax -2,098 -1,916 -1,820 -3,274 -2,606 -2,210 -1,060 57.57%
NP 18,097 18,618 18,104 23,273 22,180 19,274 15,044 13.09%
-
NP to SH 18,097 18,618 18,104 23,273 22,180 19,274 15,044 13.09%
-
Tax Rate 10.39% 9.33% 9.13% 12.33% 10.51% 10.29% 6.58% -
Total Cost 95,658 85,256 77,928 91,320 94,008 96,088 88,340 5.44%
-
Net Worth 144,340 139,562 141,090 132,814 0 122,287 116,084 15.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,186 - - - -
Div Payout % - - - 9.40% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 144,340 139,562 141,090 132,814 0 122,287 116,084 15.61%
NOSH 729,731 727,265 724,285 728,950 731,434 730,075 723,269 0.59%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.91% 17.92% 18.85% 20.31% 19.09% 16.71% 14.55% -
ROE 12.54% 13.34% 12.83% 17.52% 0.00% 15.76% 12.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.59 14.28 13.26 15.72 15.88 15.80 14.29 5.97%
EPS 2.48 2.56 2.48 3.19 3.04 2.64 2.08 12.42%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1978 0.1919 0.1948 0.1822 0.00 0.1675 0.1605 14.93%
Adjusted Per Share Value based on latest NOSH - 730,285
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.18 8.38 7.75 9.25 9.37 9.31 8.34 6.60%
EPS 1.46 1.50 1.46 1.88 1.79 1.56 1.21 13.32%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1165 0.1126 0.1138 0.1072 0.00 0.0987 0.0937 15.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.48 0.53 0.51 0.50 0.44 0.49 -
P/RPS 2.57 3.36 4.00 3.24 3.15 2.78 3.43 -17.49%
P/EPS 16.13 18.75 21.20 15.97 16.49 16.67 23.56 -22.30%
EY 6.20 5.33 4.72 6.26 6.06 6.00 4.24 28.80%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 2.02 2.50 2.72 2.80 0.00 2.63 3.05 -24.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 -
Price 0.41 0.43 0.52 0.56 0.53 0.47 0.41 -
P/RPS 2.63 3.01 3.92 3.56 3.34 2.97 2.87 -5.65%
P/EPS 16.53 16.80 20.80 17.54 17.48 17.80 19.71 -11.05%
EY 6.05 5.95 4.81 5.70 5.72 5.62 5.07 12.49%
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 2.07 2.24 2.67 3.07 0.00 2.81 2.55 -12.96%

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