[D&O] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.75%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 191,666 172,042 210,532 143,373 120,225 120,037 113,756 9.07%
PBT -7,222 -1,161 -55,582 10,677 18,881 28,804 20,196 -
Tax -2,030 -2,117 5,826 -145 -2,246 -2,014 -2,098 -0.54%
NP -9,253 -3,278 -49,756 10,532 16,634 26,789 18,097 -
-
NP to SH -10,344 -5,028 -38,417 7,929 16,634 26,789 18,097 -
-
Tax Rate - - - 1.36% 11.90% 6.99% 10.39% -
Total Cost 200,919 175,321 260,288 132,841 103,590 93,248 95,658 13.15%
-
Net Worth 127,522 131,706 134,460 183,035 177,290 163,000 144,340 -2.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 127,522 131,706 134,460 183,035 177,290 163,000 144,340 -2.04%
NOSH 969,749 975,599 813,926 734,197 729,590 730,618 729,731 4.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.83% -1.91% -23.63% 7.35% 13.84% 22.32% 15.91% -
ROE -8.11% -3.82% -28.57% 4.33% 9.38% 16.44% 12.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.76 17.63 25.87 19.53 16.48 16.43 15.59 4.02%
EPS -1.07 -0.52 -4.72 1.08 2.28 3.67 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.135 0.1652 0.2493 0.243 0.2231 0.1978 -6.57%
Adjusted Per Share Value based on latest NOSH - 724,772
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.46 13.88 16.99 11.57 9.70 9.68 9.18 9.06%
EPS -0.83 -0.41 -3.10 0.64 1.34 2.16 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1063 0.1085 0.1477 0.143 0.1315 0.1165 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.17 0.29 0.23 0.30 0.35 0.40 -
P/RPS 0.71 0.96 1.12 1.18 1.82 2.13 2.57 -19.28%
P/EPS -13.12 -32.99 -6.14 21.30 13.16 9.55 16.13 -
EY -7.62 -3.03 -16.28 4.70 7.60 10.48 6.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.26 1.76 0.92 1.23 1.57 2.02 -10.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 24/11/10 19/11/09 24/11/08 21/11/07 16/11/06 -
Price 0.16 0.17 0.26 0.35 0.25 0.38 0.41 -
P/RPS 0.81 0.96 1.01 1.79 1.52 2.31 2.63 -17.80%
P/EPS -15.00 -32.99 -5.51 32.41 10.96 10.36 16.53 -
EY -6.67 -3.03 -18.15 3.09 9.12 9.65 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.26 1.57 1.40 1.03 1.70 2.07 -8.42%

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