[D&O] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 36.1%
YoY- 137.65%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,929 24,008 27,452 29,460 31,835 25,846 26,642 3.20%
PBT 5,285 4,981 7,958 8,118 6,446 4,026 3,523 31.14%
Tax -539 -455 -1,320 -121 -570 -265 176 -
NP 4,746 4,526 6,638 7,997 5,876 3,761 3,699 18.13%
-
NP to SH 4,746 4,526 6,638 7,997 5,876 3,761 3,699 18.13%
-
Tax Rate 10.20% 9.13% 16.59% 1.49% 8.84% 6.58% -5.00% -
Total Cost 23,183 19,482 20,814 21,463 25,959 22,085 22,943 0.69%
-
Net Worth 140,116 141,090 133,058 0 123,028 116,084 99,362 25.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,190 - - - - -
Div Payout % - - 33.00% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 140,116 141,090 133,058 0 123,028 116,084 99,362 25.83%
NOSH 730,153 724,285 730,285 733,047 734,499 723,269 637,758 9.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.99% 18.85% 24.18% 27.15% 18.46% 14.55% 13.88% -
ROE 3.39% 3.21% 4.99% 0.00% 4.78% 3.24% 3.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.83 3.31 3.76 4.02 4.33 3.57 4.18 -5.67%
EPS 0.65 0.62 0.91 1.10 0.80 0.52 0.58 7.91%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1919 0.1948 0.1822 0.00 0.1675 0.1605 0.1558 14.94%
Adjusted Per Share Value based on latest NOSH - 733,047
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.25 1.93 2.21 2.37 2.56 2.08 2.15 3.08%
EPS 0.38 0.36 0.53 0.64 0.47 0.30 0.30 17.11%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1136 0.1072 0.00 0.0991 0.0935 0.08 25.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.53 0.51 0.50 0.44 0.49 0.49 -
P/RPS 12.55 15.99 13.57 12.44 10.15 13.71 11.73 4.62%
P/EPS 73.85 84.81 56.11 45.83 55.00 94.23 84.48 -8.59%
EY 1.35 1.18 1.78 2.18 1.82 1.06 1.18 9.41%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.72 2.80 0.00 2.63 3.05 3.15 -14.31%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 -
Price 0.43 0.52 0.56 0.53 0.47 0.41 0.52 -
P/RPS 11.24 15.69 14.90 13.19 10.84 11.47 12.45 -6.60%
P/EPS 66.15 83.21 61.61 48.58 58.75 78.85 89.66 -18.39%
EY 1.51 1.20 1.62 2.06 1.70 1.27 1.12 22.10%
DY 0.00 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.67 3.07 0.00 2.81 2.55 3.34 -23.43%

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