[D&O] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -13.23%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,223 182,894 157,899 122,244 65,813 208,059 107,530 -49.85%
PBT 747 -92,597 -41,687 3,066 4,357 18,805 8,008 -79.46%
Tax -480 4,150 4,370 -281 -267 -344 -109 168.90%
NP 267 -88,447 -37,317 2,785 4,090 18,461 7,899 -89.56%
-
NP to SH 474 -56,779 -28,813 2,203 2,539 13,817 5,947 -81.50%
-
Tax Rate 64.26% - - 9.17% 6.13% 1.83% 1.36% -
Total Cost 37,956 271,341 195,216 119,459 61,723 189,598 99,631 -47.47%
-
Net Worth 130,918 134,435 134,460 193,056 192,238 189,102 183,035 -20.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 130,918 134,435 134,460 193,056 192,238 189,102 183,035 -20.03%
NOSH 947,999 975,584 813,926 734,333 725,428 729,842 734,197 18.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.70% -48.36% -23.63% 2.28% 6.21% 8.87% 7.35% -
ROE 0.36% -42.24% -21.43% 1.14% 1.32% 7.31% 3.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.03 18.75 19.40 16.65 9.07 28.51 14.65 -57.73%
EPS 0.05 -5.82 -3.54 0.23 0.35 1.42 0.81 -84.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1378 0.1652 0.2629 0.265 0.2591 0.2493 -32.57%
Adjusted Per Share Value based on latest NOSH - 671,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.08 14.73 12.72 9.85 5.30 16.76 8.66 -49.83%
EPS 0.04 -4.57 -2.32 0.18 0.20 1.11 0.48 -80.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1083 0.1083 0.1555 0.1548 0.1523 0.1474 -20.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.24 0.29 0.70 0.77 0.52 0.23 -
P/RPS 4.71 1.28 1.49 4.20 8.49 1.82 1.57 108.14%
P/EPS 380.00 -4.12 -8.19 233.33 220.00 27.47 28.40 464.49%
EY 0.26 -24.25 -12.21 0.43 0.45 3.64 3.52 -82.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.74 1.76 2.66 2.91 2.01 0.92 31.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 -
Price 0.21 0.19 0.26 0.37 0.67 0.70 0.35 -
P/RPS 5.21 1.01 1.34 2.22 7.39 2.46 2.39 68.20%
P/EPS 420.00 -3.26 -7.34 123.33 191.43 36.98 43.21 356.08%
EY 0.24 -30.63 -13.62 0.81 0.52 2.70 2.31 -77.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 1.57 1.41 2.53 2.70 1.40 5.64%

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