[D&O] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.81%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,225 109,862 104,284 121,898 120,037 118,372 111,676 5.02%
PBT 18,881 19,260 16,264 28,315 28,804 28,142 22,064 -9.83%
Tax -2,246 -1,474 -200 -2,547 -2,014 -2,444 -3,100 -19.28%
NP 16,634 17,786 16,064 25,768 26,789 25,698 18,964 -8.34%
-
NP to SH 16,634 17,786 16,064 25,768 26,789 25,698 18,964 -8.34%
-
Tax Rate 11.90% 7.65% 1.23% 9.00% 6.99% 8.68% 14.05% -
Total Cost 103,590 92,076 88,220 96,130 93,248 92,674 92,712 7.65%
-
Net Worth 177,290 173,559 172,614 168,550 163,000 155,648 149,596 11.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,649 - - - -
Div Payout % - - - 14.16% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 177,290 173,559 172,614 168,550 163,000 155,648 149,596 11.95%
NOSH 729,590 728,934 730,181 729,971 730,618 730,056 729,384 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.84% 16.19% 15.40% 21.14% 22.32% 21.71% 16.98% -
ROE 9.38% 10.25% 9.31% 15.29% 16.44% 16.51% 12.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.48 15.07 14.28 16.70 16.43 16.21 15.31 5.01%
EPS 2.28 2.44 2.20 3.53 3.67 3.52 2.60 -8.36%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.243 0.2381 0.2364 0.2309 0.2231 0.2132 0.2051 11.93%
Adjusted Per Share Value based on latest NOSH - 727,692
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.68 8.85 8.40 9.82 9.67 9.53 9.00 4.96%
EPS 1.34 1.43 1.29 2.08 2.16 2.07 1.53 -8.43%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.1428 0.1398 0.139 0.1358 0.1313 0.1254 0.1205 11.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.26 0.32 0.39 0.35 0.35 0.36 -
P/RPS 1.82 1.73 2.24 2.34 2.13 2.16 2.35 -15.62%
P/EPS 13.16 10.66 14.55 11.05 9.55 9.94 13.85 -3.34%
EY 7.60 9.38 6.88 9.05 10.48 10.06 7.22 3.46%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.23 1.09 1.35 1.69 1.57 1.64 1.76 -21.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 28/05/08 25/02/08 21/11/07 28/08/07 29/05/07 -
Price 0.25 0.26 0.34 0.30 0.38 0.34 0.35 -
P/RPS 1.52 1.73 2.38 1.80 2.31 2.10 2.29 -23.85%
P/EPS 10.96 10.66 15.45 8.50 10.36 9.66 13.46 -12.76%
EY 9.12 9.38 6.47 11.77 9.65 10.35 7.43 14.59%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.03 1.09 1.44 1.30 1.70 1.59 1.71 -28.61%

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