[D&O] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -31.82%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,738 33,380 27,929 24,008 27,452 29,460 31,835 3.93%
PBT 1,314 4,880 5,285 4,981 7,958 8,118 6,446 -65.26%
Tax -729 -616 -539 -455 -1,320 -121 -570 17.77%
NP 585 4,264 4,746 4,526 6,638 7,997 5,876 -78.42%
-
NP to SH 585 4,264 4,746 4,526 6,638 7,997 5,876 -78.42%
-
Tax Rate 55.48% 12.62% 10.20% 9.13% 16.59% 1.49% 8.84% -
Total Cost 33,153 29,116 23,183 19,482 20,814 21,463 25,959 17.66%
-
Net Worth 145,226 145,417 140,116 141,090 133,058 0 123,028 11.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,193 - - - 2,190 - - -
Div Payout % 375.00% - - - 33.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,226 145,417 140,116 141,090 133,058 0 123,028 11.65%
NOSH 731,250 735,172 730,153 724,285 730,285 733,047 734,499 -0.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.73% 12.77% 16.99% 18.85% 24.18% 27.15% 18.46% -
ROE 0.40% 2.93% 3.39% 3.21% 4.99% 0.00% 4.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.61 4.54 3.83 3.31 3.76 4.02 4.33 4.25%
EPS 0.08 0.58 0.65 0.62 0.91 1.10 0.80 -78.36%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1986 0.1978 0.1919 0.1948 0.1822 0.00 0.1675 11.98%
Adjusted Per Share Value based on latest NOSH - 724,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.72 2.69 2.25 1.94 2.21 2.38 2.57 3.84%
EPS 0.05 0.34 0.38 0.37 0.54 0.65 0.47 -77.45%
DPS 0.18 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.1172 0.1173 0.113 0.1138 0.1074 0.00 0.0993 11.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.40 0.48 0.53 0.51 0.50 0.44 -
P/RPS 8.67 8.81 12.55 15.99 13.57 12.44 10.15 -9.94%
P/EPS 500.00 68.97 73.85 84.81 56.11 45.83 55.00 333.83%
EY 0.20 1.45 1.35 1.18 1.78 2.18 1.82 -76.96%
DY 0.75 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 2.01 2.02 2.50 2.72 2.80 0.00 2.63 -16.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 -
Price 0.32 0.41 0.43 0.52 0.56 0.53 0.47 -
P/RPS 6.94 9.03 11.24 15.69 14.90 13.19 10.84 -25.65%
P/EPS 400.00 70.69 66.15 83.21 61.61 48.58 58.75 257.97%
EY 0.25 1.41 1.51 1.20 1.62 2.06 1.70 -72.04%
DY 0.94 0.00 0.00 0.00 0.54 0.00 0.00 -
P/NAPS 1.61 2.07 2.24 2.67 3.07 0.00 2.81 -30.94%

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