[D&O] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 74.25%
YoY- -0.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 210,532 244,488 263,252 208,059 143,373 128,278 111,632 52.58%
PBT -55,582 6,132 17,428 18,805 10,677 304 552 -
Tax 5,826 -562 -1,068 -344 -145 -194 -56 -
NP -49,756 5,570 16,360 18,461 10,532 110 496 -
-
NP to SH -38,417 4,406 10,156 13,817 7,929 5,516 5,140 -
-
Tax Rate - 9.17% 6.13% 1.83% 1.36% 63.82% 10.14% -
Total Cost 260,288 238,918 246,892 189,598 132,841 128,168 111,136 76.26%
-
Net Worth 134,460 193,056 192,238 189,102 183,035 179,705 175,188 -16.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 134,460 193,056 192,238 189,102 183,035 179,705 175,188 -16.15%
NOSH 813,926 734,333 725,428 729,842 734,197 725,789 713,888 9.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -23.63% 2.28% 6.21% 8.87% 7.35% 0.09% 0.44% -
ROE -28.57% 2.28% 5.28% 7.31% 4.33% 3.07% 2.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.87 33.29 36.29 28.51 19.53 17.67 15.64 39.82%
EPS -4.72 0.46 1.40 1.42 1.08 0.76 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.2629 0.265 0.2591 0.2493 0.2476 0.2454 -23.17%
Adjusted Per Share Value based on latest NOSH - 733,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.96 19.69 21.20 16.76 11.55 10.33 8.99 52.61%
EPS -3.09 0.35 0.82 1.11 0.64 0.44 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1555 0.1548 0.1523 0.1474 0.1447 0.1411 -16.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.70 0.77 0.52 0.23 0.17 0.29 -
P/RPS 1.12 2.10 2.12 1.82 1.18 0.96 1.85 -28.41%
P/EPS -6.14 116.67 55.00 27.47 21.30 22.37 40.28 -
EY -16.28 0.86 1.82 3.64 4.70 4.47 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.66 2.91 2.01 0.92 0.69 1.18 30.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 -
Price 0.26 0.37 0.67 0.70 0.35 0.23 0.19 -
P/RPS 1.01 1.11 1.85 2.46 1.79 1.30 1.22 -11.82%
P/EPS -5.51 61.67 47.86 36.98 32.41 30.26 26.39 -
EY -18.15 1.62 2.09 2.70 3.09 3.30 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.41 2.53 2.70 1.40 0.93 0.77 60.72%

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