[D&O] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.37%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 54,931 26,071 121,898 90,028 59,186 27,919 119,055 -40.31%
PBT 9,630 4,066 28,315 21,603 14,071 5,516 1,641 225.69%
Tax -737 -50 -2,547 -1,511 -1,222 -775 12,517 -
NP 8,893 4,016 25,768 20,092 12,849 4,741 14,158 -26.67%
-
NP to SH 8,893 4,016 25,768 20,092 12,849 4,741 14,158 -26.67%
-
Tax Rate 7.65% 1.23% 9.00% 6.99% 8.68% 14.05% -762.77% -
Total Cost 46,038 22,055 96,130 69,936 46,337 23,178 104,897 -42.27%
-
Net Worth 173,559 172,614 168,550 163,000 155,648 149,596 144,937 12.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,649 - - - 2,189 -
Div Payout % - - 14.16% - - - 15.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 173,559 172,614 168,550 163,000 155,648 149,596 144,937 12.77%
NOSH 728,934 730,181 729,971 730,618 730,056 729,384 729,793 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.19% 15.40% 21.14% 22.32% 21.71% 16.98% 11.89% -
ROE 5.12% 2.33% 15.29% 12.33% 8.26% 3.17% 9.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.54 3.57 16.70 12.32 8.11 3.83 16.31 -40.24%
EPS 1.22 0.55 3.53 2.75 1.76 0.65 1.94 -26.61%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.30 -
NAPS 0.2381 0.2364 0.2309 0.2231 0.2132 0.2051 0.1986 12.86%
Adjusted Per Share Value based on latest NOSH - 731,616
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.42 2.10 9.82 7.25 4.77 2.25 9.59 -40.36%
EPS 0.72 0.32 2.08 1.62 1.03 0.38 1.14 -26.40%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.18 -
NAPS 0.1398 0.139 0.1358 0.1313 0.1254 0.1205 0.1167 12.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.32 0.39 0.35 0.35 0.36 0.40 -
P/RPS 3.45 8.96 2.34 2.84 4.32 9.41 2.45 25.65%
P/EPS 21.31 58.18 11.05 12.73 19.89 55.38 20.62 2.22%
EY 4.69 1.72 9.05 7.86 5.03 1.81 4.85 -2.21%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.75 -
P/NAPS 1.09 1.35 1.69 1.57 1.64 1.76 2.01 -33.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 25/02/08 21/11/07 28/08/07 29/05/07 05/03/07 -
Price 0.26 0.34 0.30 0.38 0.34 0.35 0.32 -
P/RPS 3.45 9.52 1.80 3.08 4.19 9.14 1.96 45.83%
P/EPS 21.31 61.82 8.50 13.82 19.32 53.85 16.49 18.66%
EY 4.69 1.62 11.77 7.24 5.18 1.86 6.06 -15.71%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.94 -
P/NAPS 1.09 1.44 1.30 1.70 1.59 1.71 1.61 -22.91%

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