[D&O] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.08%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 182,507 258,428 266,164 245,964 208,059 125,632 117,480 34.02%
PBT -94,179 -30,887 21,719 23,024 18,805 9,760 6,435 -
Tax 4,955 4,133 -528 -597 -344 -535 -1,471 -
NP -89,224 -26,754 21,191 22,427 18,461 9,225 4,964 -
-
NP to SH -56,972 -20,942 13,262 15,071 13,817 7,305 7,699 -
-
Tax Rate - - 2.43% 2.59% 1.83% 5.48% 22.86% -
Total Cost 271,731 285,182 244,973 223,537 189,598 116,407 112,516 79.71%
-
Net Worth 134,275 161,121 176,668 0 189,998 180,685 182,357 -18.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 2,571 2,571 -
Div Payout % - - - - - 35.20% 33.40% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 134,275 161,121 176,668 0 189,998 180,685 182,357 -18.41%
NOSH 974,425 975,314 671,999 725,428 733,302 724,772 736,499 20.45%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -48.89% -10.35% 7.96% 9.12% 8.87% 7.34% 4.23% -
ROE -42.43% -13.00% 7.51% 0.00% 7.27% 4.04% 4.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.73 26.50 39.61 33.91 28.37 17.33 15.95 11.27%
EPS -5.85 -2.15 1.97 2.08 1.88 1.01 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.1378 0.1652 0.2629 0.00 0.2591 0.2493 0.2476 -32.26%
Adjusted Per Share Value based on latest NOSH - 725,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.70 20.82 21.44 19.81 16.76 10.12 9.46 34.05%
EPS -4.59 -1.69 1.07 1.21 1.11 0.59 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.21 -
NAPS 0.1082 0.1298 0.1423 0.00 0.153 0.1455 0.1469 -18.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.29 0.70 0.77 0.52 0.23 0.17 -
P/RPS 1.28 1.09 1.77 2.27 1.83 1.33 1.07 12.65%
P/EPS -4.10 -13.51 35.47 37.06 27.60 22.82 16.26 -
EY -24.36 -7.40 2.82 2.70 3.62 4.38 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 1.52 2.05 -
P/NAPS 1.74 1.76 2.66 0.00 2.01 0.92 0.69 84.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 -
Price 0.19 0.26 0.37 0.67 0.70 0.35 0.23 -
P/RPS 1.01 0.98 0.93 1.98 2.47 2.02 1.44 -21.00%
P/EPS -3.25 -12.11 18.75 32.25 37.15 34.73 22.00 -
EY -30.77 -8.26 5.33 3.10 2.69 2.88 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 1.52 -
P/NAPS 1.38 1.57 1.41 0.00 2.70 1.40 0.93 30.00%

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