[D&O] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.71%
YoY- -68.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 208,059 107,530 64,139 27,908 108,271 90,169 54,931 142.39%
PBT 18,805 8,008 152 138 15,914 14,161 9,630 56.03%
Tax -344 -109 -97 -14 -2,111 -1,685 -737 -39.74%
NP 18,461 7,899 55 124 13,803 12,476 8,893 62.51%
-
NP to SH 13,817 5,947 2,758 1,285 13,834 12,476 8,893 34.03%
-
Tax Rate 1.83% 1.36% 63.82% 10.14% 13.27% 11.90% 7.65% -
Total Cost 189,598 99,631 64,084 27,784 94,468 77,693 46,038 156.26%
-
Net Worth 189,102 183,035 179,705 175,188 175,225 177,290 173,559 5.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,555 - - -
Div Payout % - - - - 18.47% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 189,102 183,035 179,705 175,188 175,225 177,290 173,559 5.86%
NOSH 729,842 734,197 725,789 713,888 730,105 729,590 728,934 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.87% 7.35% 0.09% 0.44% 12.75% 13.84% 16.19% -
ROE 7.31% 3.25% 1.53% 0.73% 7.89% 7.04% 5.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.51 14.65 8.84 3.91 14.83 12.36 7.54 142.12%
EPS 1.42 0.81 0.38 0.18 1.90 1.71 1.22 10.61%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2591 0.2493 0.2476 0.2454 0.24 0.243 0.2381 5.78%
Adjusted Per Share Value based on latest NOSH - 713,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.76 8.66 5.17 2.25 8.72 7.26 4.42 142.57%
EPS 1.11 0.48 0.22 0.10 1.11 1.00 0.72 33.34%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1523 0.1474 0.1447 0.1411 0.1411 0.1428 0.1398 5.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.23 0.17 0.29 0.26 0.30 0.26 -
P/RPS 1.82 1.57 1.92 7.42 1.75 2.43 3.45 -34.63%
P/EPS 27.47 28.40 44.74 161.11 13.72 17.54 21.31 18.39%
EY 3.64 3.52 2.24 0.62 7.29 5.70 4.69 -15.50%
DY 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 2.01 0.92 0.69 1.18 1.08 1.23 1.09 50.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 -
Price 0.70 0.35 0.23 0.19 0.20 0.25 0.26 -
P/RPS 2.46 2.39 2.60 4.86 1.35 2.02 3.45 -20.13%
P/EPS 36.98 43.21 60.53 105.56 10.56 14.62 21.31 44.26%
EY 2.70 2.31 1.65 0.95 9.47 6.84 4.69 -30.72%
DY 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 2.70 1.40 0.93 0.77 0.83 1.03 1.09 82.77%

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