[D&O] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.84%
YoY- -46.31%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 143,373 128,278 111,632 108,271 120,225 109,862 104,284 23.61%
PBT 10,677 304 552 15,914 18,881 19,260 16,264 -24.44%
Tax -145 -194 -56 -2,111 -2,246 -1,474 -200 -19.28%
NP 10,532 110 496 13,803 16,634 17,786 16,064 -24.51%
-
NP to SH 7,929 5,516 5,140 13,834 16,634 17,786 16,064 -37.51%
-
Tax Rate 1.36% 63.82% 10.14% 13.27% 11.90% 7.65% 1.23% -
Total Cost 132,841 128,168 111,136 94,468 103,590 92,076 88,220 31.34%
-
Net Worth 183,035 179,705 175,188 175,225 177,290 173,559 172,614 3.98%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,555 - - - -
Div Payout % - - - 18.47% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 183,035 179,705 175,188 175,225 177,290 173,559 172,614 3.98%
NOSH 734,197 725,789 713,888 730,105 729,590 728,934 730,181 0.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.35% 0.09% 0.44% 12.75% 13.84% 16.19% 15.40% -
ROE 4.33% 3.07% 2.93% 7.89% 9.38% 10.25% 9.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.53 17.67 15.64 14.83 16.48 15.07 14.28 23.18%
EPS 1.08 0.76 0.72 1.90 2.28 2.44 2.20 -37.74%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2493 0.2476 0.2454 0.24 0.243 0.2381 0.2364 3.60%
Adjusted Per Share Value based on latest NOSH - 734,736
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.55 10.33 8.99 8.72 9.68 8.85 8.40 23.62%
EPS 0.64 0.44 0.41 1.11 1.34 1.43 1.29 -37.30%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1474 0.1447 0.1411 0.1411 0.1428 0.1398 0.139 3.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.17 0.29 0.26 0.30 0.26 0.32 -
P/RPS 1.18 0.96 1.85 1.75 1.82 1.73 2.24 -34.74%
P/EPS 21.30 22.37 40.28 13.72 13.16 10.66 14.55 28.89%
EY 4.70 4.47 2.48 7.29 7.60 9.38 6.88 -22.41%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 0.92 0.69 1.18 1.08 1.23 1.09 1.35 -22.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 -
Price 0.35 0.23 0.19 0.20 0.25 0.26 0.34 -
P/RPS 1.79 1.30 1.22 1.35 1.52 1.73 2.38 -17.28%
P/EPS 32.41 30.26 26.39 10.56 10.96 10.66 15.45 63.79%
EY 3.09 3.30 3.79 9.47 9.12 9.38 6.47 -38.87%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 1.40 0.93 0.77 0.83 1.03 1.09 1.44 -1.85%

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