[D&O] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.16%
YoY- -46.68%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,266 27,919 33,738 33,380 27,929 24,008 27,452 9.08%
PBT 8,555 5,516 1,314 4,880 5,285 4,981 7,958 4.95%
Tax -447 -775 -729 -616 -539 -455 -1,320 -51.51%
NP 8,108 4,741 585 4,264 4,746 4,526 6,638 14.30%
-
NP to SH 8,108 4,741 585 4,264 4,746 4,526 6,638 14.30%
-
Tax Rate 5.23% 14.05% 55.48% 12.62% 10.20% 9.13% 16.59% -
Total Cost 23,158 23,178 33,153 29,116 23,183 19,482 20,814 7.39%
-
Net Worth 155,732 149,596 145,226 145,417 140,116 141,090 133,058 11.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,193 - - - 2,190 -
Div Payout % - - 375.00% - - - 33.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,732 149,596 145,226 145,417 140,116 141,090 133,058 11.09%
NOSH 730,450 729,384 731,250 735,172 730,153 724,285 730,285 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.93% 16.98% 1.73% 12.77% 16.99% 18.85% 24.18% -
ROE 5.21% 3.17% 0.40% 2.93% 3.39% 3.21% 4.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.28 3.83 4.61 4.54 3.83 3.31 3.76 9.04%
EPS 1.11 0.65 0.08 0.58 0.65 0.62 0.91 14.20%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 0.2132 0.2051 0.1986 0.1978 0.1919 0.1948 0.1822 11.07%
Adjusted Per Share Value based on latest NOSH - 735,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.52 2.25 2.72 2.69 2.25 1.94 2.21 9.17%
EPS 0.65 0.38 0.05 0.34 0.38 0.37 0.54 13.19%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.18 -
NAPS 0.1256 0.1207 0.1172 0.1173 0.113 0.1138 0.1074 11.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.36 0.40 0.40 0.48 0.53 0.51 -
P/RPS 8.18 9.41 8.67 8.81 12.55 15.99 13.57 -28.70%
P/EPS 31.53 55.38 500.00 68.97 73.85 84.81 56.11 -31.97%
EY 3.17 1.81 0.20 1.45 1.35 1.18 1.78 47.07%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.59 -
P/NAPS 1.64 1.76 2.01 2.02 2.50 2.72 2.80 -30.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 03/03/06 -
Price 0.34 0.35 0.32 0.41 0.43 0.52 0.56 -
P/RPS 7.94 9.14 6.94 9.03 11.24 15.69 14.90 -34.34%
P/EPS 30.63 53.85 400.00 70.69 66.15 83.21 61.61 -37.32%
EY 3.26 1.86 0.25 1.41 1.51 1.20 1.62 59.59%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.54 -
P/NAPS 1.59 1.71 1.61 2.07 2.24 2.67 3.07 -35.58%

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