[D&O] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -22.21%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 119,055 113,756 103,874 96,032 114,593 116,188 115,362 2.11%
PBT 1,641 20,196 20,534 19,924 26,547 24,786 21,484 -81.91%
Tax 12,517 -2,098 -1,916 -1,820 -3,274 -2,606 -2,210 -
NP 14,158 18,097 18,618 18,104 23,273 22,180 19,274 -18.54%
-
NP to SH 14,158 18,097 18,618 18,104 23,273 22,180 19,274 -18.54%
-
Tax Rate -762.77% 10.39% 9.33% 9.13% 12.33% 10.51% 10.29% -
Total Cost 104,897 95,658 85,256 77,928 91,320 94,008 96,088 6.00%
-
Net Worth 144,937 144,340 139,562 141,090 132,814 0 122,287 11.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,189 - - - 2,186 - - -
Div Payout % 15.46% - - - 9.40% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 144,937 144,340 139,562 141,090 132,814 0 122,287 11.96%
NOSH 729,793 729,731 727,265 724,285 728,950 731,434 730,075 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.89% 15.91% 17.92% 18.85% 20.31% 19.09% 16.71% -
ROE 9.77% 12.54% 13.34% 12.83% 17.52% 0.00% 15.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.31 15.59 14.28 13.26 15.72 15.88 15.80 2.13%
EPS 1.94 2.48 2.56 2.48 3.19 3.04 2.64 -18.52%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1986 0.1978 0.1919 0.1948 0.1822 0.00 0.1675 11.98%
Adjusted Per Share Value based on latest NOSH - 724,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.61 9.18 8.38 7.75 9.25 9.37 9.31 2.13%
EPS 1.14 1.46 1.50 1.46 1.88 1.79 1.56 -18.82%
DPS 0.18 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.1169 0.1165 0.1126 0.1138 0.1072 0.00 0.0987 11.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.40 0.48 0.53 0.51 0.50 0.44 -
P/RPS 2.45 2.57 3.36 4.00 3.24 3.15 2.78 -8.05%
P/EPS 20.62 16.13 18.75 21.20 15.97 16.49 16.67 15.18%
EY 4.85 6.20 5.33 4.72 6.26 6.06 6.00 -13.19%
DY 0.75 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 2.01 2.02 2.50 2.72 2.80 0.00 2.63 -16.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 -
Price 0.32 0.41 0.43 0.52 0.56 0.53 0.47 -
P/RPS 1.96 2.63 3.01 3.92 3.56 3.34 2.97 -24.14%
P/EPS 16.49 16.53 16.80 20.80 17.54 17.48 17.80 -4.95%
EY 6.06 6.05 5.95 4.81 5.70 5.72 5.62 5.13%
DY 0.94 0.00 0.00 0.00 0.54 0.00 0.00 -
P/NAPS 1.61 2.07 2.24 2.67 3.07 0.00 2.81 -30.94%

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