[D&O] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 146.79%
YoY- 479.53%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 48,475 41,639 24,995 100,529 18,102 31,870 33,738 6.22%
PBT 1,865 -1,388 -50,910 10,797 1,752 6,713 1,314 6.00%
Tax 1,291 326 -220 -235 -426 -1,037 -729 -
NP 3,156 -1,062 -51,130 10,562 1,326 5,676 585 32.39%
-
NP to SH 1,939 526 -27,966 7,870 1,358 5,676 585 22.08%
-
Tax Rate -69.22% - - 2.18% 24.32% 15.45% 55.48% -
Total Cost 45,319 42,701 76,125 89,967 16,776 26,194 33,153 5.34%
-
Net Worth 134,150 129,181 134,275 189,998 179,128 168,024 145,226 -1.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,571 3,638 2,193 -
Div Payout % - - - - 189.37% 64.10% 375.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 134,150 129,181 134,275 189,998 179,128 168,024 145,226 -1.31%
NOSH 998,888 945,000 974,425 733,302 734,736 727,692 731,250 5.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.51% -2.55% -204.56% 10.51% 7.33% 17.81% 1.73% -
ROE 1.45% 0.41% -20.83% 4.14% 0.76% 3.38% 0.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.85 4.41 2.57 13.71 2.46 4.38 4.61 0.84%
EPS 0.20 0.05 -2.87 0.81 0.19 0.78 0.08 16.48%
DPS 0.00 0.00 0.00 0.00 0.35 0.50 0.30 -
NAPS 0.1343 0.1367 0.1378 0.2591 0.2438 0.2309 0.1986 -6.30%
Adjusted Per Share Value based on latest NOSH - 733,302
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 3.35 2.01 8.10 1.46 2.57 2.72 6.18%
EPS 0.16 0.04 -2.25 0.63 0.11 0.46 0.05 21.37%
DPS 0.00 0.00 0.00 0.00 0.21 0.29 0.18 -
NAPS 0.1081 0.1041 0.1082 0.153 0.1443 0.1353 0.117 -1.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.17 0.24 0.52 0.26 0.39 0.40 -
P/RPS 2.88 3.86 9.36 3.79 10.55 8.90 8.67 -16.76%
P/EPS 72.12 305.42 -8.36 48.45 140.67 50.00 500.00 -27.56%
EY 1.39 0.33 -11.96 2.06 0.71 2.00 0.20 38.10%
DY 0.00 0.00 0.00 0.00 1.35 1.28 0.75 -
P/NAPS 1.04 1.24 1.74 2.01 1.07 1.69 2.01 -10.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 25/02/08 05/03/07 -
Price 0.12 0.18 0.19 0.70 0.20 0.30 0.32 -
P/RPS 2.47 4.09 7.41 5.11 8.12 6.85 6.94 -15.80%
P/EPS 61.82 323.38 -6.62 65.22 108.21 38.46 400.00 -26.72%
EY 1.62 0.31 -15.11 1.53 0.92 2.60 0.25 36.50%
DY 0.00 0.00 0.00 0.00 1.75 1.67 0.94 -
P/NAPS 0.89 1.32 1.38 2.70 0.82 1.30 1.61 -9.39%

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