[D&O] YoY Annualized Quarter 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- 7.32%
YoY- -68.99%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 185,136 165,150 244,488 128,278 109,862 118,372 103,874 10.10%
PBT -4,456 1,308 6,132 304 19,260 28,142 20,534 -
Tax -1,754 -2,492 -562 -194 -1,474 -2,444 -1,916 -1.46%
NP -6,210 -1,184 5,570 110 17,786 25,698 18,618 -
-
NP to SH -7,224 -1,448 4,406 5,516 17,786 25,698 18,618 -
-
Tax Rate - 190.52% 9.17% 63.82% 7.65% 8.68% 9.33% -
Total Cost 191,346 166,334 238,918 128,168 92,076 92,674 85,256 14.40%
-
Net Worth 131,496 0 193,056 179,705 173,559 155,648 139,562 -0.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 131,496 0 193,056 179,705 173,559 155,648 139,562 -0.98%
NOSH 976,216 1,013,333 734,333 725,789 728,934 730,056 727,265 5.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.35% -0.72% 2.28% 0.09% 16.19% 21.71% 17.92% -
ROE -5.49% 0.00% 2.28% 3.07% 10.25% 16.51% 13.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.96 16.30 33.29 17.67 15.07 16.21 14.28 4.83%
EPS -0.74 -0.14 0.46 0.76 2.44 3.52 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.00 0.2629 0.2476 0.2381 0.2132 0.1919 -5.72%
Adjusted Per Share Value based on latest NOSH - 736,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.91 13.30 19.69 10.33 8.85 9.53 8.37 10.09%
EPS -0.58 -0.12 0.35 0.44 1.43 2.07 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.00 0.1555 0.1447 0.1398 0.1254 0.1124 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.21 0.70 0.17 0.26 0.35 0.48 -
P/RPS 0.74 1.29 2.10 0.96 1.73 2.16 3.36 -22.27%
P/EPS -18.92 -146.96 116.67 22.37 10.66 9.94 18.75 -
EY -5.29 -0.68 0.86 4.47 9.38 10.06 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 2.66 0.69 1.09 1.64 2.50 -13.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 26/08/10 24/08/09 27/08/08 28/08/07 22/08/06 -
Price 0.14 0.19 0.37 0.23 0.26 0.34 0.43 -
P/RPS 0.74 1.17 1.11 1.30 1.73 2.10 3.01 -20.83%
P/EPS -18.92 -132.97 61.67 30.26 10.66 9.66 16.80 -
EY -5.29 -0.75 1.62 3.30 9.38 10.35 5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 1.41 0.93 1.09 1.59 2.24 -11.99%

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