[D&O] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 89.14%
YoY- -0.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 258,428 266,164 245,964 208,059 125,632 117,480 110,108 76.51%
PBT -30,887 21,719 23,024 18,805 9,760 6,435 11,986 -
Tax 4,133 -528 -597 -344 -535 -1,471 -2,077 -
NP -26,754 21,191 22,427 18,461 9,225 4,964 9,909 -
-
NP to SH -20,942 13,262 15,071 13,817 7,305 7,699 11,102 -
-
Tax Rate - 2.43% 2.59% 1.83% 5.48% 22.86% 17.33% -
Total Cost 285,182 244,973 223,537 189,598 116,407 112,516 100,199 100.70%
-
Net Worth 161,121 176,668 0 189,998 180,685 182,357 175,188 -5.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 2,571 2,571 2,571 -
Div Payout % - - - - 35.20% 33.40% 23.16% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 161,121 176,668 0 189,998 180,685 182,357 175,188 -5.42%
NOSH 975,314 671,999 725,428 733,302 724,772 736,499 713,888 23.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -10.35% 7.96% 9.12% 8.87% 7.34% 4.23% 9.00% -
ROE -13.00% 7.51% 0.00% 7.27% 4.04% 4.22% 6.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.50 39.61 33.91 28.37 17.33 15.95 15.42 43.42%
EPS -2.15 1.97 2.08 1.88 1.01 1.05 1.56 -
DPS 0.00 0.00 0.00 0.00 0.35 0.35 0.36 -
NAPS 0.1652 0.2629 0.00 0.2591 0.2493 0.2476 0.2454 -23.17%
Adjusted Per Share Value based on latest NOSH - 733,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.82 21.44 19.81 16.76 10.12 9.46 8.87 76.52%
EPS -1.69 1.07 1.21 1.11 0.59 0.62 0.89 -
DPS 0.00 0.00 0.00 0.00 0.21 0.21 0.21 -
NAPS 0.1298 0.1423 0.00 0.153 0.1455 0.1469 0.1411 -5.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.70 0.77 0.52 0.23 0.17 0.29 -
P/RPS 1.09 1.77 2.27 1.83 1.33 1.07 1.88 -30.44%
P/EPS -13.51 35.47 37.06 27.60 22.82 16.26 18.65 -
EY -7.40 2.82 2.70 3.62 4.38 6.15 5.36 -
DY 0.00 0.00 0.00 0.00 1.52 2.05 1.24 -
P/NAPS 1.76 2.66 0.00 2.01 0.92 0.69 1.18 30.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 -
Price 0.26 0.37 0.67 0.70 0.35 0.23 0.19 -
P/RPS 0.98 0.93 1.98 2.47 2.02 1.44 1.23 -14.04%
P/EPS -12.11 18.75 32.25 37.15 34.73 22.00 12.22 -
EY -8.26 5.33 3.10 2.69 2.88 4.54 8.18 -
DY 0.00 0.00 0.00 0.00 1.00 1.52 1.90 -
P/NAPS 1.57 1.41 0.00 2.70 1.40 0.93 0.77 60.72%

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