[D&O] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 56.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,008 27,452 29,460 31,835 25,846 26,642 27,244 -8.09%
PBT 4,981 7,958 8,118 6,446 4,026 3,523 3,550 25.35%
Tax -455 -1,320 -121 -570 -265 176 -2,415 -67.16%
NP 4,526 6,638 7,997 5,876 3,761 3,699 1,135 151.67%
-
NP to SH 4,526 6,638 7,997 5,876 3,761 3,699 3,365 21.87%
-
Tax Rate 9.13% 16.59% 1.49% 8.84% 6.58% -5.00% 68.03% -
Total Cost 19,482 20,814 21,463 25,959 22,085 22,943 26,109 -17.74%
-
Net Worth 141,090 133,058 0 123,028 116,084 99,362 39,658 133.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,190 - - - - - -
Div Payout % - 33.00% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,090 133,058 0 123,028 116,084 99,362 39,658 133.22%
NOSH 724,285 730,285 733,047 734,499 723,269 637,758 343,367 64.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.85% 24.18% 27.15% 18.46% 14.55% 13.88% 4.17% -
ROE 3.21% 4.99% 0.00% 4.78% 3.24% 3.72% 8.48% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.31 3.76 4.02 4.33 3.57 4.18 7.93 -44.17%
EPS 0.62 0.91 1.10 0.80 0.52 0.58 0.98 -26.32%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1822 0.00 0.1675 0.1605 0.1558 0.1155 41.73%
Adjusted Per Share Value based on latest NOSH - 734,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.94 2.21 2.38 2.57 2.09 2.15 2.20 -8.04%
EPS 0.37 0.54 0.65 0.47 0.30 0.30 0.27 23.39%
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1074 0.00 0.0993 0.0937 0.0802 0.032 133.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.53 0.51 0.50 0.44 0.49 0.49 0.00 -
P/RPS 15.99 13.57 12.44 10.15 13.71 11.73 0.00 -
P/EPS 84.81 56.11 45.83 55.00 94.23 84.48 0.00 -
EY 1.18 1.78 2.18 1.82 1.06 1.18 0.00 -
DY 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.80 0.00 2.63 3.05 3.15 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 23/12/04 -
Price 0.52 0.56 0.53 0.47 0.41 0.52 0.00 -
P/RPS 15.69 14.90 13.19 10.84 11.47 12.45 0.00 -
P/EPS 83.21 61.61 48.58 58.75 78.85 89.66 0.00 -
EY 1.20 1.62 2.06 1.70 1.27 1.12 0.00 -
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.07 0.00 2.81 2.55 3.34 0.00 -

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