[D&O] YoY TTM 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- -30.65%
YoY- -64.7%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 180,664 142,838 266,164 117,480 117,643 126,303 108,849 8.80%
PBT -5,141 -96,591 21,719 6,435 23,876 20,265 26,342 -
Tax -893 3,990 -528 -1,471 -2,065 -2,567 -2,398 -15.16%
NP -6,034 -92,601 21,191 4,964 21,811 17,698 23,944 -
-
NP to SH -6,133 -59,899 13,262 7,699 21,811 17,698 23,944 -
-
Tax Rate - - 2.43% 22.86% 8.65% 12.67% 9.10% -
Total Cost 186,698 235,439 244,973 112,516 95,832 108,605 84,905 14.02%
-
Net Worth 129,104 0 176,668 182,357 173,279 155,732 140,116 -1.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,571 3,638 2,193 2,190 -
Div Payout % - - - 33.40% 16.68% 12.40% 9.15% -
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 129,104 0 176,668 182,357 173,279 155,732 140,116 -1.35%
NOSH 958,461 1,340,000 671,999 736,499 727,761 730,450 730,153 4.63%
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 -3.34% -64.83% 7.96% 4.23% 18.54% 14.01% 22.00% -
ROE -4.75% 0.00% 7.51% 4.22% 12.59% 11.36% 17.09% -
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 18.85 10.66 39.61 15.95 16.17 17.29 14.91 3.98%
EPS -0.64 -4.47 1.97 1.05 3.00 2.42 3.28 -
DPS 0.00 0.00 0.00 0.35 0.50 0.30 0.30 -
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 14.58 11.52 21.47 9.48 9.49 10.19 8.78 8.81%
EPS -0.49 -4.83 1.07 0.62 1.76 1.43 1.93 -
DPS 0.00 0.00 0.00 0.21 0.29 0.18 0.18 -
NAPS 0.1042 0.00 0.1425 0.1471 0.1398 0.1256 0.113 -1.34%
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 1.97 1.77 1.07 1.61 2.02 3.22 -21.71%
P/EPS -21.88 -4.70 35.47 16.26 8.68 14.45 14.64 -
EY -4.57 -21.29 2.82 6.15 11.53 6.92 6.83 -
DY 0.00 0.00 0.00 2.05 1.92 0.86 0.63 -
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 1.78 0.93 1.44 1.61 1.97 2.88 -20.25%
P/EPS -21.88 -4.25 18.75 22.00 8.68 14.03 13.11 -
EY -4.57 -23.53 5.33 4.54 11.53 7.13 7.63 -
DY 0.00 0.00 0.00 1.52 1.92 0.88 0.70 -
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