[D&O] YoY 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- -10.67%
YoY- 69.86%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
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 35,655 43,391 35,239 30,843 33,380 29,460 27,244 4.58%
PBT -44,750 7,856 4,531 7,532 4,880 8,118 3,550 -
Tax 4,649 -12 -948 -289 -616 -121 -2,415 -
NP -40,101 7,844 3,583 7,243 4,264 7,997 1,135 -
-
NP to SH -31,015 3,189 3,583 7,243 4,264 7,997 3,365 -
-
Tax Rate - 0.15% 20.92% 3.84% 12.62% 1.49% 68.03% -
Total Cost 75,756 35,547 31,656 23,600 29,116 21,463 26,109 19.41%
-
Net Worth 161,121 180,685 177,687 163,223 145,417 0 39,658 26.30%
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 161,121 180,685 177,687 163,223 145,417 0 39,658 26.30%
NOSH 975,314 724,772 731,224 731,616 735,172 733,047 343,367 18.99%
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 -112.47% 18.08% 10.17% 23.48% 12.77% 27.15% 4.17% -
ROE -19.25% 1.76% 2.02% 4.44% 2.93% 0.00% 8.48% -
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 3.66 5.99 4.82 4.22 4.54 4.02 7.93 -12.08%
EPS -3.18 0.44 0.49 0.99 0.58 1.10 0.98 -
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 2.88 3.50 2.84 2.49 2.69 2.38 2.20 4.58%
EPS -2.50 0.26 0.29 0.58 0.34 0.65 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1458 0.1434 0.1317 0.1173 0.00 0.032 26.30%
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 7.93 3.84 6.23 8.30 8.81 12.44 0.00 -
P/EPS -9.12 52.27 61.22 35.35 68.97 45.83 0.00 -
EY -10.97 1.91 1.63 2.83 1.45 2.18 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 7.11 5.85 5.19 9.01 9.03 13.19 0.00 -
P/EPS -8.18 79.55 51.02 38.38 70.69 48.58 0.00 -
EY -12.23 1.26 1.96 2.61 1.41 2.06 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