[D&O] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,452 29,460 31,835 25,846 26,642 27,244 0 -
PBT 7,958 8,118 6,446 4,026 3,523 3,550 0 -
Tax -1,320 -121 -570 -265 176 -2,415 0 -
NP 6,638 7,997 5,876 3,761 3,699 1,135 0 -
-
NP to SH 6,638 7,997 5,876 3,761 3,699 3,365 0 -
-
Tax Rate 16.59% 1.49% 8.84% 6.58% -5.00% 68.03% - -
Total Cost 20,814 21,463 25,959 22,085 22,943 26,109 0 -
-
Net Worth 133,058 0 123,028 116,084 99,362 39,658 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,190 - - - - - - -
Div Payout % 33.00% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 133,058 0 123,028 116,084 99,362 39,658 0 -
NOSH 730,285 733,047 734,499 723,269 637,758 343,367 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.18% 27.15% 18.46% 14.55% 13.88% 4.17% 0.00% -
ROE 4.99% 0.00% 4.78% 3.24% 3.72% 8.48% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.76 4.02 4.33 3.57 4.18 7.93 0.00 -
EPS 0.91 1.10 0.80 0.52 0.58 0.98 0.00 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.00 0.1675 0.1605 0.1558 0.1155 0.00 -
Adjusted Per Share Value based on latest NOSH - 723,269
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.21 2.38 2.57 2.09 2.15 2.20 0.00 -
EPS 0.54 0.65 0.47 0.30 0.30 0.27 0.00 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.00 0.0993 0.0937 0.0802 0.032 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.51 0.50 0.44 0.49 0.49 0.00 0.00 -
P/RPS 13.57 12.44 10.15 13.71 11.73 0.00 0.00 -
P/EPS 56.11 45.83 55.00 94.23 84.48 0.00 0.00 -
EY 1.78 2.18 1.82 1.06 1.18 0.00 0.00 -
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.00 2.63 3.05 3.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 23/12/04 - -
Price 0.56 0.53 0.47 0.41 0.52 0.00 0.00 -
P/RPS 14.90 13.19 10.84 11.47 12.45 0.00 0.00 -
P/EPS 61.61 48.58 58.75 78.85 89.66 0.00 0.00 -
EY 1.62 2.06 1.70 1.27 1.12 0.00 0.00 -
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 0.00 2.81 2.55 3.34 0.00 0.00 -

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