[D&O] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.88%
YoY- -46.31%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 107,530 64,139 27,908 108,271 90,169 54,931 26,071 156.96%
PBT 8,008 152 138 15,914 14,161 9,630 4,066 57.05%
Tax -109 -97 -14 -2,111 -1,685 -737 -50 68.04%
NP 7,899 55 124 13,803 12,476 8,893 4,016 56.91%
-
NP to SH 5,947 2,758 1,285 13,834 12,476 8,893 4,016 29.88%
-
Tax Rate 1.36% 63.82% 10.14% 13.27% 11.90% 7.65% 1.23% -
Total Cost 99,631 64,084 27,784 94,468 77,693 46,038 22,055 173.01%
-
Net Worth 183,035 179,705 175,188 175,225 177,290 173,559 172,614 3.98%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,555 - - - -
Div Payout % - - - 18.47% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 183,035 179,705 175,188 175,225 177,290 173,559 172,614 3.98%
NOSH 734,197 725,789 713,888 730,105 729,590 728,934 730,181 0.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.35% 0.09% 0.44% 12.75% 13.84% 16.19% 15.40% -
ROE 3.25% 1.53% 0.73% 7.89% 7.04% 5.12% 2.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.65 8.84 3.91 14.83 12.36 7.54 3.57 156.09%
EPS 0.81 0.38 0.18 1.90 1.71 1.22 0.55 29.41%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2493 0.2476 0.2454 0.24 0.243 0.2381 0.2364 3.60%
Adjusted Per Share Value based on latest NOSH - 734,736
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.68 5.17 2.25 8.74 7.27 4.43 2.10 157.33%
EPS 0.48 0.22 0.10 1.12 1.01 0.72 0.32 31.00%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1477 0.145 0.1413 0.1414 0.143 0.14 0.1393 3.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.17 0.29 0.26 0.30 0.26 0.32 -
P/RPS 1.57 1.92 7.42 1.75 2.43 3.45 8.96 -68.65%
P/EPS 28.40 44.74 161.11 13.72 17.54 21.31 58.18 -37.97%
EY 3.52 2.24 0.62 7.29 5.70 4.69 1.72 61.12%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 0.92 0.69 1.18 1.08 1.23 1.09 1.35 -22.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 -
Price 0.35 0.23 0.19 0.20 0.25 0.26 0.34 -
P/RPS 2.39 2.60 4.86 1.35 2.02 3.45 9.52 -60.17%
P/EPS 43.21 60.53 105.56 10.56 14.62 21.31 61.82 -21.22%
EY 2.31 1.65 0.95 9.47 6.84 4.69 1.62 26.65%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 1.40 0.93 0.77 0.83 1.03 1.09 1.44 -1.85%

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