[D&O] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 56.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 112,755 114,593 113,783 111,567 79,732 53,886 27,244 157.99%
PBT 27,503 26,548 22,113 17,545 11,099 7,073 3,550 292.02%
Tax -3,466 -3,276 -1,780 -4,056 -2,486 -2,221 -2,397 27.90%
NP 24,037 23,272 20,333 13,489 8,613 4,852 1,153 658.87%
-
NP to SH 24,037 23,272 20,333 13,489 8,613 4,852 1,153 658.87%
-
Tax Rate 12.60% 12.34% 8.05% 23.12% 22.40% 31.40% 67.52% -
Total Cost 88,718 91,321 93,450 98,078 71,119 49,034 26,091 126.29%
-
Net Worth 141,090 133,058 0 0 116,084 99,362 39,658 133.22%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,190 2,190 637 637 637 637 - -
Div Payout % 9.11% 9.41% 3.14% 4.73% 7.40% 13.14% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,090 133,058 0 0 116,084 99,362 39,658 133.22%
NOSH 724,285 730,285 733,047 734,499 723,269 637,758 343,367 64.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.32% 20.31% 17.87% 12.09% 10.80% 9.00% 4.23% -
ROE 17.04% 17.49% 0.00% 0.00% 7.42% 4.88% 2.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.57 15.69 15.52 15.19 11.02 8.45 7.93 56.86%
EPS 3.32 3.19 2.77 1.84 1.19 0.76 0.34 357.48%
DPS 0.30 0.30 0.09 0.09 0.09 0.10 0.00 -
NAPS 0.1948 0.1822 0.00 0.00 0.1605 0.1558 0.1155 41.73%
Adjusted Per Share Value based on latest NOSH - 734,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.10 9.25 9.18 9.00 6.43 4.35 2.20 157.90%
EPS 1.94 1.88 1.64 1.09 0.69 0.39 0.09 675.98%
DPS 0.18 0.18 0.05 0.05 0.05 0.05 0.00 -
NAPS 0.1138 0.1074 0.00 0.00 0.0937 0.0802 0.032 133.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.53 0.51 0.50 0.44 0.49 0.49 0.00 -
P/RPS 3.40 3.25 3.22 2.90 4.44 5.80 0.00 -
P/EPS 15.97 16.00 18.03 23.96 41.15 64.41 0.00 -
EY 6.26 6.25 5.55 4.17 2.43 1.55 0.00 -
DY 0.57 0.59 0.17 0.20 0.18 0.20 0.00 -
P/NAPS 2.72 2.80 0.00 0.00 3.05 3.15 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 03/03/06 23/11/05 24/08/05 - - - -
Price 0.52 0.56 0.53 0.47 0.00 0.00 0.00 -
P/RPS 3.34 3.57 3.41 3.09 0.00 0.00 0.00 -
P/EPS 15.67 17.57 19.11 25.59 0.00 0.00 0.00 -
EY 6.38 5.69 5.23 3.91 0.00 0.00 0.00 -
DY 0.58 0.54 0.16 0.18 0.00 0.00 0.00 -
P/NAPS 2.67 3.07 0.00 0.00 0.00 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