[D&O] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.52%
YoY- -50.53%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,231 27,908 18,102 35,239 28,859 26,071 31,870 8.93%
PBT 14 138 1,752 4,531 5,565 4,066 6,713 -98.37%
Tax -83 -14 -426 -948 -689 -50 -1,037 -81.45%
NP -69 124 1,326 3,583 4,876 4,016 5,676 -
-
NP to SH 1,473 1,285 1,358 3,583 4,876 4,016 5,676 -59.34%
-
Tax Rate 592.86% 10.14% 24.32% 20.92% 12.38% 1.23% 15.45% -
Total Cost 36,300 27,784 16,776 31,656 23,983 22,055 26,194 24.32%
-
Net Worth 182,357 175,188 179,128 177,687 173,279 172,614 168,024 5.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,571 - - - 3,638 -
Div Payout % - - 189.37% - - - 64.10% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 182,357 175,188 179,128 177,687 173,279 172,614 168,024 5.61%
NOSH 736,499 713,888 734,736 731,224 727,761 730,181 727,692 0.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -0.19% 0.44% 7.33% 10.17% 16.90% 15.40% 17.81% -
ROE 0.81% 0.73% 0.76% 2.02% 2.81% 2.33% 3.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.92 3.91 2.46 4.82 3.97 3.57 4.38 8.06%
EPS 0.20 0.18 0.19 0.49 0.67 0.55 0.78 -59.67%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.50 -
NAPS 0.2476 0.2454 0.2438 0.243 0.2381 0.2364 0.2309 4.76%
Adjusted Per Share Value based on latest NOSH - 731,224
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.92 2.25 1.46 2.84 2.32 2.10 2.57 8.89%
EPS 0.12 0.10 0.11 0.29 0.39 0.32 0.46 -59.20%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.29 -
NAPS 0.1469 0.1411 0.1443 0.1431 0.1396 0.139 0.1353 5.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.29 0.26 0.30 0.26 0.32 0.39 -
P/RPS 3.46 7.42 10.55 6.23 6.56 8.96 8.90 -46.76%
P/EPS 85.00 161.11 140.67 61.22 38.81 58.18 50.00 42.48%
EY 1.18 0.62 0.71 1.63 2.58 1.72 2.00 -29.67%
DY 0.00 0.00 1.35 0.00 0.00 0.00 1.28 -
P/NAPS 0.69 1.18 1.07 1.23 1.09 1.35 1.69 -44.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 25/02/08 -
Price 0.23 0.19 0.20 0.25 0.26 0.34 0.30 -
P/RPS 4.68 4.86 8.12 5.19 6.56 9.52 6.85 -22.44%
P/EPS 115.00 105.56 108.21 51.02 38.81 61.82 38.46 107.68%
EY 0.87 0.95 0.92 1.96 2.58 1.62 2.60 -51.83%
DY 0.00 0.00 1.75 0.00 0.00 0.00 1.67 -
P/NAPS 0.93 0.77 0.82 1.03 1.09 1.44 1.30 -20.02%

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