[D&O] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.62%
YoY- 97.59%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 182,894 157,899 122,244 65,813 208,059 107,530 64,139 100.70%
PBT -92,597 -41,687 3,066 4,357 18,805 8,008 152 -
Tax 4,150 4,370 -281 -267 -344 -109 -97 -
NP -88,447 -37,317 2,785 4,090 18,461 7,899 55 -
-
NP to SH -56,779 -28,813 2,203 2,539 13,817 5,947 2,758 -
-
Tax Rate - - 9.17% 6.13% 1.83% 1.36% 63.82% -
Total Cost 271,341 195,216 119,459 61,723 189,598 99,631 64,084 161.03%
-
Net Worth 134,435 134,460 193,056 192,238 189,102 183,035 179,705 -17.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 134,435 134,460 193,056 192,238 189,102 183,035 179,705 -17.54%
NOSH 975,584 813,926 734,333 725,428 729,842 734,197 725,789 21.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -48.36% -23.63% 2.28% 6.21% 8.87% 7.35% 0.09% -
ROE -42.24% -21.43% 1.14% 1.32% 7.31% 3.25% 1.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.75 19.40 16.65 9.07 28.51 14.65 8.84 64.85%
EPS -5.82 -3.54 0.23 0.35 1.42 0.81 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1378 0.1652 0.2629 0.265 0.2591 0.2493 0.2476 -32.26%
Adjusted Per Share Value based on latest NOSH - 725,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.73 12.72 9.85 5.30 16.76 8.66 5.17 100.59%
EPS -4.57 -2.32 0.18 0.20 1.11 0.48 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1083 0.1555 0.1548 0.1523 0.1474 0.1447 -17.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.29 0.70 0.77 0.52 0.23 0.17 -
P/RPS 1.28 1.49 4.20 8.49 1.82 1.57 1.92 -23.62%
P/EPS -4.12 -8.19 233.33 220.00 27.47 28.40 44.74 -
EY -24.25 -12.21 0.43 0.45 3.64 3.52 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.76 2.66 2.91 2.01 0.92 0.69 84.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 -
Price 0.19 0.26 0.37 0.67 0.70 0.35 0.23 -
P/RPS 1.01 1.34 2.22 7.39 2.46 2.39 2.60 -46.66%
P/EPS -3.26 -7.34 123.33 191.43 36.98 43.21 60.53 -
EY -30.63 -13.62 0.81 0.52 2.70 2.31 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.57 1.41 2.53 2.70 1.40 0.93 30.00%

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