[D&O] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.63%
YoY- -69.79%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,813 100,529 43,391 36,231 27,908 18,102 35,239 51.71%
PBT 4,357 10,797 7,856 14 138 1,752 4,531 -2.57%
Tax -267 -235 -12 -83 -14 -426 -948 -57.06%
NP 4,090 10,562 7,844 -69 124 1,326 3,583 9.23%
-
NP to SH 2,539 7,870 3,189 1,473 1,285 1,358 3,583 -20.53%
-
Tax Rate 6.13% 2.18% 0.15% 592.86% 10.14% 24.32% 20.92% -
Total Cost 61,723 89,967 35,547 36,300 27,784 16,776 31,656 56.13%
-
Net Worth 192,238 189,998 180,685 182,357 175,188 179,128 177,687 5.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 2,571 - -
Div Payout % - - - - - 189.37% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 192,238 189,998 180,685 182,357 175,188 179,128 177,687 5.39%
NOSH 725,428 733,302 724,772 736,499 713,888 734,736 731,224 -0.52%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.21% 10.51% 18.08% -0.19% 0.44% 7.33% 10.17% -
ROE 1.32% 4.14% 1.76% 0.81% 0.73% 0.76% 2.02% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.07 13.71 5.99 4.92 3.91 2.46 4.82 52.47%
EPS 0.35 0.81 0.44 0.20 0.18 0.19 0.49 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.265 0.2591 0.2493 0.2476 0.2454 0.2438 0.243 5.95%
Adjusted Per Share Value based on latest NOSH - 736,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.30 8.10 3.50 2.92 2.25 1.46 2.84 51.63%
EPS 0.20 0.63 0.26 0.12 0.10 0.11 0.29 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.1548 0.153 0.1455 0.1469 0.1411 0.1443 0.1431 5.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.77 0.52 0.23 0.17 0.29 0.26 0.30 -
P/RPS 8.49 3.79 3.84 3.46 7.42 10.55 6.23 22.94%
P/EPS 220.00 48.45 52.27 85.00 161.11 140.67 61.22 134.79%
EY 0.45 2.06 1.91 1.18 0.62 0.71 1.63 -57.63%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 2.91 2.01 0.92 0.69 1.18 1.07 1.23 77.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 -
Price 0.67 0.70 0.35 0.23 0.19 0.20 0.25 -
P/RPS 7.39 5.11 5.85 4.68 4.86 8.12 5.19 26.59%
P/EPS 191.43 65.22 79.55 115.00 105.56 108.21 51.02 141.65%
EY 0.52 1.53 1.26 0.87 0.95 0.92 1.96 -58.74%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 2.53 2.70 1.40 0.93 0.77 0.82 1.03 82.14%

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