[D&O] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.25%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 210,532 143,373 120,225 120,037 113,756 116,188 99,988 13.20%
PBT -55,582 10,677 18,881 28,804 20,196 24,786 16,865 -
Tax 5,826 -145 -2,246 -2,014 -2,098 -2,606 -15,352 -
NP -49,756 10,532 16,634 26,789 18,097 22,180 1,513 -
-
NP to SH -38,417 7,929 16,634 26,789 18,097 22,180 15,985 -
-
Tax Rate - 1.36% 11.90% 6.99% 10.39% 10.51% 91.03% -
Total Cost 260,288 132,841 103,590 93,248 95,658 94,008 98,474 17.57%
-
Net Worth 134,460 183,035 177,290 163,000 144,340 0 64,406 13.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 134,460 183,035 177,290 163,000 144,340 0 64,406 13.04%
NOSH 813,926 734,197 729,590 730,618 729,731 731,434 557,627 6.50%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -23.63% 7.35% 13.84% 22.32% 15.91% 19.09% 1.51% -
ROE -28.57% 4.33% 9.38% 16.44% 12.54% 0.00% 24.82% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.87 19.53 16.48 16.43 15.59 15.88 17.93 6.29%
EPS -4.72 1.08 2.28 3.67 2.48 3.04 2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.2493 0.243 0.2231 0.1978 0.00 0.1155 6.14%
Adjusted Per Share Value based on latest NOSH - 731,616
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.96 11.55 9.68 9.67 9.16 9.36 8.05 13.21%
EPS -3.09 0.64 1.34 2.16 1.46 1.79 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1474 0.1428 0.1313 0.1163 0.00 0.0519 13.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.29 0.23 0.30 0.35 0.40 0.50 0.00 -
P/RPS 1.12 1.18 1.82 2.13 2.57 3.15 0.00 -
P/EPS -6.14 21.30 13.16 9.55 16.13 16.49 0.00 -
EY -16.28 4.70 7.60 10.48 6.20 6.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.92 1.23 1.57 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 24/11/08 21/11/07 16/11/06 23/11/05 23/12/04 -
Price 0.26 0.35 0.25 0.38 0.41 0.53 0.00 -
P/RPS 1.01 1.79 1.52 2.31 2.63 3.34 0.00 -
P/EPS -5.51 32.41 10.96 10.36 16.53 17.48 0.00 -
EY -18.15 3.09 9.12 9.65 6.05 5.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 1.03 1.70 2.07 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