[D&O] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -21.77%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 120,037 118,372 111,676 119,055 113,756 103,874 96,032 16.02%
PBT 28,804 28,142 22,064 1,641 20,196 20,534 19,924 27.82%
Tax -2,014 -2,444 -3,100 12,517 -2,098 -1,916 -1,820 6.97%
NP 26,789 25,698 18,964 14,158 18,097 18,618 18,104 29.82%
-
NP to SH 26,789 25,698 18,964 14,158 18,097 18,618 18,104 29.82%
-
Tax Rate 6.99% 8.68% 14.05% -762.77% 10.39% 9.33% 9.13% -
Total Cost 93,248 92,674 92,712 104,897 95,658 85,256 77,928 12.69%
-
Net Worth 163,000 155,648 149,596 144,937 144,340 139,562 141,090 10.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,189 - - - -
Div Payout % - - - 15.46% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 163,000 155,648 149,596 144,937 144,340 139,562 141,090 10.09%
NOSH 730,618 730,056 729,384 729,793 729,731 727,265 724,285 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.32% 21.71% 16.98% 11.89% 15.91% 17.92% 18.85% -
ROE 16.44% 16.51% 12.68% 9.77% 12.54% 13.34% 12.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.43 16.21 15.31 16.31 15.59 14.28 13.26 15.34%
EPS 3.67 3.52 2.60 1.94 2.48 2.56 2.48 29.82%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2231 0.2132 0.2051 0.1986 0.1978 0.1919 0.1948 9.45%
Adjusted Per Share Value based on latest NOSH - 731,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.67 9.53 9.00 9.59 9.16 8.37 7.74 15.98%
EPS 2.16 2.07 1.53 1.14 1.46 1.50 1.46 29.80%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1313 0.1254 0.1205 0.1167 0.1163 0.1124 0.1136 10.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.35 0.36 0.40 0.40 0.48 0.53 -
P/RPS 2.13 2.16 2.35 2.45 2.57 3.36 4.00 -34.27%
P/EPS 9.55 9.94 13.85 20.62 16.13 18.75 21.20 -41.20%
EY 10.48 10.06 7.22 4.85 6.20 5.33 4.72 70.11%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.76 2.01 2.02 2.50 2.72 -30.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 -
Price 0.38 0.34 0.35 0.32 0.41 0.43 0.52 -
P/RPS 2.31 2.10 2.29 1.96 2.63 3.01 3.92 -29.68%
P/EPS 10.36 9.66 13.46 16.49 16.53 16.80 20.80 -37.13%
EY 9.65 10.35 7.43 6.06 6.05 5.95 4.81 59.00%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.70 1.59 1.71 1.61 2.07 2.24 2.67 -25.96%

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