[D&O] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.38%
YoY- -68.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 100,529 43,391 36,231 27,908 18,102 35,239 28,859 129.27%
PBT 10,797 7,856 14 138 1,752 4,531 5,565 55.37%
Tax -235 -12 -83 -14 -426 -948 -689 -51.08%
NP 10,562 7,844 -69 124 1,326 3,583 4,876 67.17%
-
NP to SH 7,870 3,189 1,473 1,285 1,358 3,583 4,876 37.47%
-
Tax Rate 2.18% 0.15% 592.86% 10.14% 24.32% 20.92% 12.38% -
Total Cost 89,967 35,547 36,300 27,784 16,776 31,656 23,983 140.84%
-
Net Worth 189,998 180,685 182,357 175,188 179,128 177,687 173,279 6.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,571 - - -
Div Payout % - - - - 189.37% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 189,998 180,685 182,357 175,188 179,128 177,687 173,279 6.31%
NOSH 733,302 724,772 736,499 713,888 734,736 731,224 727,761 0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.51% 18.08% -0.19% 0.44% 7.33% 10.17% 16.90% -
ROE 4.14% 1.76% 0.81% 0.73% 0.76% 2.02% 2.81% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.71 5.99 4.92 3.91 2.46 4.82 3.97 127.95%
EPS 0.81 0.44 0.20 0.18 0.19 0.49 0.67 13.44%
DPS 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2591 0.2493 0.2476 0.2454 0.2438 0.243 0.2381 5.78%
Adjusted Per Share Value based on latest NOSH - 713,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.10 3.50 2.92 2.25 1.46 2.84 2.32 129.61%
EPS 0.63 0.26 0.12 0.10 0.11 0.29 0.39 37.55%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.153 0.1455 0.1469 0.1411 0.1443 0.1431 0.1396 6.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.23 0.17 0.29 0.26 0.30 0.26 -
P/RPS 3.79 3.84 3.46 7.42 10.55 6.23 6.56 -30.56%
P/EPS 48.45 52.27 85.00 161.11 140.67 61.22 38.81 15.89%
EY 2.06 1.91 1.18 0.62 0.71 1.63 2.58 -13.89%
DY 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 2.01 0.92 0.69 1.18 1.07 1.23 1.09 50.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 -
Price 0.70 0.35 0.23 0.19 0.20 0.25 0.26 -
P/RPS 5.11 5.85 4.68 4.86 8.12 5.19 6.56 -15.30%
P/EPS 65.22 79.55 115.00 105.56 108.21 51.02 38.81 41.21%
EY 1.53 1.26 0.87 0.95 0.92 1.96 2.58 -29.34%
DY 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 2.70 1.40 0.93 0.77 0.82 1.03 1.09 82.77%

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