[D&O] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.65%
YoY- -64.7%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 245,964 208,059 125,632 117,480 110,108 108,271 122,039 59.62%
PBT 23,024 18,805 9,760 6,435 11,986 15,914 20,875 6.75%
Tax -597 -344 -535 -1,471 -2,077 -2,113 -2,724 -63.68%
NP 22,427 18,461 9,225 4,964 9,909 13,801 18,151 15.16%
-
NP to SH 15,071 13,817 7,305 7,699 11,102 13,833 18,151 -11.66%
-
Tax Rate 2.59% 1.83% 5.48% 22.86% 17.33% 13.28% 13.05% -
Total Cost 223,537 189,598 116,407 112,516 100,199 94,470 103,888 66.74%
-
Net Worth 0 189,998 180,685 182,357 175,188 179,128 177,687 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 2,571 2,571 2,571 2,571 3,638 -
Div Payout % - - 35.20% 33.40% 23.16% 18.59% 20.05% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 189,998 180,685 182,357 175,188 179,128 177,687 -
NOSH 725,428 733,302 724,772 736,499 713,888 734,736 731,224 -0.52%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.12% 8.87% 7.34% 4.23% 9.00% 12.75% 14.87% -
ROE 0.00% 7.27% 4.04% 4.22% 6.34% 7.72% 10.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.91 28.37 17.33 15.95 15.42 14.74 16.69 60.48%
EPS 2.08 1.88 1.01 1.05 1.56 1.88 2.48 -11.07%
DPS 0.00 0.00 0.35 0.35 0.36 0.35 0.50 -
NAPS 0.00 0.2591 0.2493 0.2476 0.2454 0.2438 0.243 -
Adjusted Per Share Value based on latest NOSH - 736,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.81 16.76 10.12 9.46 8.87 8.72 9.83 59.61%
EPS 1.21 1.11 0.59 0.62 0.89 1.11 1.46 -11.77%
DPS 0.00 0.00 0.21 0.21 0.21 0.21 0.29 -
NAPS 0.00 0.153 0.1455 0.1469 0.1411 0.1443 0.1431 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.77 0.52 0.23 0.17 0.29 0.26 0.30 -
P/RPS 2.27 1.83 1.33 1.07 1.88 1.76 1.80 16.74%
P/EPS 37.06 27.60 22.82 16.26 18.65 13.81 12.09 111.16%
EY 2.70 3.62 4.38 6.15 5.36 7.24 8.27 -52.61%
DY 0.00 0.00 1.52 2.05 1.24 1.35 1.67 -
P/NAPS 0.00 2.01 0.92 0.69 1.18 1.07 1.23 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 -
Price 0.67 0.70 0.35 0.23 0.19 0.20 0.25 -
P/RPS 1.98 2.47 2.02 1.44 1.23 1.36 1.50 20.35%
P/EPS 32.25 37.15 34.73 22.00 12.22 10.62 10.07 117.42%
EY 3.10 2.69 2.88 4.54 8.18 9.41 9.93 -54.01%
DY 0.00 0.00 1.00 1.52 1.90 1.75 2.00 -
P/NAPS 0.00 2.70 1.40 0.93 0.77 0.82 1.03 -

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