[D&O] QoQ TTM 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- 3.29%
YoY- 179.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 119,055 112,769 108,849 112,755 114,593 113,783 111,567 4.41%
PBT 16,460 23,104 26,342 27,503 26,548 22,113 17,545 -4.15%
Tax -2,302 -2,893 -2,398 -3,466 -3,276 -1,780 -4,056 -31.37%
NP 14,158 20,211 23,944 24,037 23,272 20,333 13,489 3.27%
-
NP to SH 14,158 20,211 23,944 24,037 23,272 20,333 13,489 3.27%
-
Tax Rate 13.99% 12.52% 9.10% 12.60% 12.34% 8.05% 23.12% -
Total Cost 104,897 92,558 84,905 88,718 91,321 93,450 98,078 4.57%
-
Net Worth 145,226 145,417 140,116 141,090 133,058 0 0 -
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 2,190 2,190 2,190 637 637 127.48%
Div Payout % 15.49% 10.84% 9.15% 9.11% 9.41% 3.14% 4.73% -
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 0 -
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 11.89% 17.92% 22.00% 21.32% 20.31% 17.87% 12.09% -
ROE 9.75% 13.90% 17.09% 17.04% 17.49% 0.00% 0.00% -
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 16.28 15.34 14.91 15.57 15.69 15.52 15.19 4.71%
EPS 1.94 2.75 3.28 3.32 3.19 2.77 1.84 3.58%
DPS 0.30 0.30 0.30 0.30 0.30 0.09 0.09 122.65%
NAPS 0.1986 0.1978 0.1919 0.1948 0.1822 0.00 0.00 -
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 9.61 9.10 8.78 9.10 9.25 9.18 9.00 4.45%
EPS 1.14 1.63 1.93 1.94 1.88 1.64 1.09 3.02%
DPS 0.18 0.18 0.18 0.18 0.18 0.05 0.05 134.34%
NAPS 0.1172 0.1173 0.113 0.1138 0.1073 0.00 0.00 -
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 2.46 2.61 3.22 3.40 3.25 3.22 2.90 -10.36%
P/EPS 20.66 14.55 14.64 15.97 16.00 18.03 23.96 -9.38%
EY 4.84 6.87 6.83 6.26 6.25 5.55 4.17 10.41%
DY 0.75 0.75 0.63 0.57 0.59 0.17 0.20 140.79%
P/NAPS 2.01 2.02 2.50 2.72 2.80 0.00 0.00 -
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 1.97 2.67 2.88 3.34 3.57 3.41 3.09 -25.86%
P/EPS 16.53 14.91 13.11 15.67 17.57 19.11 25.59 -25.21%
EY 6.05 6.71 7.63 6.38 5.69 5.23 3.91 33.67%
DY 0.94 0.73 0.70 0.58 0.54 0.16 0.18 200.09%
P/NAPS 1.61 2.07 2.24 2.67 3.07 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