[D&O] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.9%
YoY- 48.35%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,317 51,937 24,008 114,593 87,141 57,681 25,846 121.53%
PBT 15,147 10,267 4,981 26,547 18,590 10,742 4,026 141.70%
Tax -1,574 -958 -455 -3,274 -1,955 -1,105 -265 227.61%
NP 13,573 9,309 4,526 23,273 16,635 9,637 3,761 135.09%
-
NP to SH 13,573 9,309 4,526 23,273 16,635 9,637 3,761 135.09%
-
Tax Rate 10.39% 9.33% 9.13% 12.33% 10.52% 10.29% 6.58% -
Total Cost 71,744 42,628 19,482 91,320 70,506 48,044 22,085 119.18%
-
Net Worth 144,340 139,562 141,090 132,814 0 122,287 116,084 15.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,186 - - - -
Div Payout % - - - 9.40% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 144,340 139,562 141,090 132,814 0 122,287 116,084 15.61%
NOSH 729,731 727,265 724,285 728,950 731,434 730,075 723,269 0.59%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.91% 17.92% 18.85% 20.31% 19.09% 16.71% 14.55% -
ROE 9.40% 6.67% 3.21% 17.52% 0.00% 7.88% 3.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.69 7.14 3.31 15.72 11.91 7.90 3.57 120.35%
EPS 1.86 1.28 0.62 3.19 2.28 1.32 0.52 133.70%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1978 0.1919 0.1948 0.1822 0.00 0.1675 0.1605 14.93%
Adjusted Per Share Value based on latest NOSH - 730,285
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.87 4.18 1.93 9.23 7.02 4.65 2.08 121.62%
EPS 1.09 0.75 0.36 1.87 1.34 0.78 0.30 136.15%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1163 0.1124 0.1136 0.107 0.00 0.0985 0.0935 15.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.48 0.53 0.51 0.50 0.44 0.49 -
P/RPS 3.42 6.72 15.99 3.24 4.20 5.57 13.71 -60.33%
P/EPS 21.51 37.50 84.81 15.97 21.98 33.33 94.23 -62.61%
EY 4.65 2.67 1.18 6.26 4.55 3.00 1.06 167.73%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 2.02 2.50 2.72 2.80 0.00 2.63 3.05 -24.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 -
Price 0.41 0.43 0.52 0.56 0.53 0.47 0.41 -
P/RPS 3.51 6.02 15.69 3.56 4.45 5.95 11.47 -54.55%
P/EPS 22.04 33.59 83.21 17.54 23.30 35.61 78.85 -57.21%
EY 4.54 2.98 1.20 5.70 4.29 2.81 1.27 133.61%
DY 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 2.07 2.24 2.67 3.07 0.00 2.81 2.55 -12.96%

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