[D&O] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 33.95%
YoY- 4.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 121,898 120,037 118,372 111,676 119,055 113,756 103,874 11.22%
PBT 28,315 28,804 28,142 22,064 1,641 20,196 20,534 23.81%
Tax -2,547 -2,014 -2,444 -3,100 12,517 -2,098 -1,916 20.83%
NP 25,768 26,789 25,698 18,964 14,158 18,097 18,618 24.11%
-
NP to SH 25,768 26,789 25,698 18,964 14,158 18,097 18,618 24.11%
-
Tax Rate 9.00% 6.99% 8.68% 14.05% -762.77% 10.39% 9.33% -
Total Cost 96,130 93,248 92,674 92,712 104,897 95,658 85,256 8.30%
-
Net Worth 168,550 163,000 155,648 149,596 144,937 144,340 139,562 13.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,649 - - - 2,189 - - -
Div Payout % 14.16% - - - 15.46% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 168,550 163,000 155,648 149,596 144,937 144,340 139,562 13.36%
NOSH 729,971 730,618 730,056 729,384 729,793 729,731 727,265 0.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.14% 22.32% 21.71% 16.98% 11.89% 15.91% 17.92% -
ROE 15.29% 16.44% 16.51% 12.68% 9.77% 12.54% 13.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.70 16.43 16.21 15.31 16.31 15.59 14.28 10.96%
EPS 3.53 3.67 3.52 2.60 1.94 2.48 2.56 23.81%
DPS 0.50 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2309 0.2231 0.2132 0.2051 0.1986 0.1978 0.1919 13.08%
Adjusted Per Share Value based on latest NOSH - 729,384
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.83 9.68 9.55 9.01 9.61 9.18 8.38 11.19%
EPS 2.08 2.16 2.07 1.53 1.14 1.46 1.50 24.27%
DPS 0.29 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.136 0.1315 0.1256 0.1207 0.1169 0.1165 0.1126 13.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.39 0.35 0.35 0.36 0.40 0.40 0.48 -
P/RPS 2.34 2.13 2.16 2.35 2.45 2.57 3.36 -21.37%
P/EPS 11.05 9.55 9.94 13.85 20.62 16.13 18.75 -29.64%
EY 9.05 10.48 10.06 7.22 4.85 6.20 5.33 42.18%
DY 1.28 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 1.69 1.57 1.64 1.76 2.01 2.02 2.50 -22.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 -
Price 0.30 0.38 0.34 0.35 0.32 0.41 0.43 -
P/RPS 1.80 2.31 2.10 2.29 1.96 2.63 3.01 -28.95%
P/EPS 8.50 10.36 9.66 13.46 16.49 16.53 16.80 -36.42%
EY 11.77 9.65 10.35 7.43 6.06 6.05 5.95 57.38%
DY 1.67 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.30 1.70 1.59 1.71 1.61 2.07 2.24 -30.35%

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