[D&O] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.31%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 90,028 59,186 27,919 119,055 85,317 51,937 24,008 141.17%
PBT 21,603 14,071 5,516 1,641 15,147 10,267 4,981 165.71%
Tax -1,511 -1,222 -775 12,517 -1,574 -958 -455 122.42%
NP 20,092 12,849 4,741 14,158 13,573 9,309 4,526 169.86%
-
NP to SH 20,092 12,849 4,741 14,158 13,573 9,309 4,526 169.86%
-
Tax Rate 6.99% 8.68% 14.05% -762.77% 10.39% 9.33% 9.13% -
Total Cost 69,936 46,337 23,178 104,897 71,744 42,628 19,482 134.26%
-
Net Worth 163,000 155,648 149,596 144,937 144,340 139,562 141,090 10.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,189 - - - -
Div Payout % - - - 15.46% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 163,000 155,648 149,596 144,937 144,340 139,562 141,090 10.09%
NOSH 730,618 730,056 729,384 729,793 729,731 727,265 724,285 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.32% 21.71% 16.98% 11.89% 15.91% 17.92% 18.85% -
ROE 12.33% 8.26% 3.17% 9.77% 9.40% 6.67% 3.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.32 8.11 3.83 16.31 11.69 7.14 3.31 139.97%
EPS 2.75 1.76 0.65 1.94 1.86 1.28 0.62 169.71%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2231 0.2132 0.2051 0.1986 0.1978 0.1919 0.1948 9.45%
Adjusted Per Share Value based on latest NOSH - 731,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.25 4.77 2.25 9.59 6.87 4.18 1.93 141.45%
EPS 1.62 1.03 0.38 1.14 1.09 0.75 0.36 172.31%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1313 0.1254 0.1205 0.1167 0.1163 0.1124 0.1136 10.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.35 0.36 0.40 0.40 0.48 0.53 -
P/RPS 2.84 4.32 9.41 2.45 3.42 6.72 15.99 -68.36%
P/EPS 12.73 19.89 55.38 20.62 21.51 37.50 84.81 -71.72%
EY 7.86 5.03 1.81 4.85 4.65 2.67 1.18 253.61%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.76 2.01 2.02 2.50 2.72 -30.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 -
Price 0.38 0.34 0.35 0.32 0.41 0.43 0.52 -
P/RPS 3.08 4.19 9.14 1.96 3.51 6.02 15.69 -66.18%
P/EPS 13.82 19.32 53.85 16.49 22.04 33.59 83.21 -69.75%
EY 7.24 5.18 1.86 6.06 4.54 2.98 1.20 231.05%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.70 1.59 1.71 1.61 2.07 2.24 2.67 -25.96%

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