[D&O] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.67%
YoY- 69.86%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,859 26,071 31,870 30,843 31,266 27,919 33,738 -9.89%
PBT 5,565 4,066 6,713 7,532 8,555 5,516 1,314 161.99%
Tax -689 -50 -1,037 -289 -447 -775 -729 -3.69%
NP 4,876 4,016 5,676 7,243 8,108 4,741 585 311.62%
-
NP to SH 4,876 4,016 5,676 7,243 8,108 4,741 585 311.62%
-
Tax Rate 12.38% 1.23% 15.45% 3.84% 5.23% 14.05% 55.48% -
Total Cost 23,983 22,055 26,194 23,600 23,158 23,178 33,153 -19.43%
-
Net Worth 173,279 172,614 168,024 163,223 155,732 149,596 145,226 12.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,638 - - - 2,193 -
Div Payout % - - 64.10% - - - 375.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 173,279 172,614 168,024 163,223 155,732 149,596 145,226 12.50%
NOSH 727,761 730,181 727,692 731,616 730,450 729,384 731,250 -0.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.90% 15.40% 17.81% 23.48% 25.93% 16.98% 1.73% -
ROE 2.81% 2.33% 3.38% 4.44% 5.21% 3.17% 0.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.97 3.57 4.38 4.22 4.28 3.83 4.61 -9.49%
EPS 0.67 0.55 0.78 0.99 1.11 0.65 0.08 312.93%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.30 -
NAPS 0.2381 0.2364 0.2309 0.2231 0.2132 0.2051 0.1986 12.86%
Adjusted Per Share Value based on latest NOSH - 731,616
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.32 2.10 2.57 2.48 2.52 2.25 2.72 -10.07%
EPS 0.39 0.32 0.46 0.58 0.65 0.38 0.05 293.79%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.18 -
NAPS 0.1396 0.139 0.1353 0.1315 0.1254 0.1205 0.117 12.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.32 0.39 0.35 0.35 0.36 0.40 -
P/RPS 6.56 8.96 8.90 8.30 8.18 9.41 8.67 -16.98%
P/EPS 38.81 58.18 50.00 35.35 31.53 55.38 500.00 -81.83%
EY 2.58 1.72 2.00 2.83 3.17 1.81 0.20 450.89%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.75 -
P/NAPS 1.09 1.35 1.69 1.57 1.64 1.76 2.01 -33.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 25/02/08 21/11/07 28/08/07 29/05/07 05/03/07 -
Price 0.26 0.34 0.30 0.38 0.34 0.35 0.32 -
P/RPS 6.56 9.52 6.85 9.01 7.94 9.14 6.94 -3.68%
P/EPS 38.81 61.82 38.46 38.38 30.63 53.85 400.00 -78.91%
EY 2.58 1.62 2.60 2.61 3.26 1.86 0.25 374.68%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.94 -
P/NAPS 1.09 1.44 1.30 1.70 1.59 1.71 1.61 -22.91%

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