[D&O] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 123,766 112,769 113,783 27,244 65.61%
PBT 22,917 23,104 22,113 3,550 86.19%
Tax -2,240 -2,893 -1,780 -2,397 -2.23%
NP 20,677 20,211 20,333 1,153 161.74%
-
NP to SH 20,677 20,211 20,333 1,153 161.74%
-
Tax Rate 9.77% 12.52% 8.05% 67.52% -
Total Cost 103,089 92,558 93,450 26,091 58.09%
-
Net Worth 163,223 145,417 0 39,658 60.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,193 2,190 637 - -
Div Payout % 10.61% 10.84% 3.14% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 163,223 145,417 0 39,658 60.25%
NOSH 731,616 735,172 733,047 343,367 28.67%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.71% 17.92% 17.87% 4.23% -
ROE 12.67% 13.90% 0.00% 2.91% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.92 15.34 15.52 7.93 28.73%
EPS 2.83 2.75 2.77 0.34 102.66%
DPS 0.30 0.30 0.09 0.00 -
NAPS 0.2231 0.1978 0.00 0.1155 24.53%
Adjusted Per Share Value based on latest NOSH - 343,367
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.97 9.08 9.16 2.19 65.73%
EPS 1.67 1.63 1.64 0.09 164.74%
DPS 0.18 0.18 0.05 0.00 -
NAPS 0.1315 0.1171 0.00 0.0319 60.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 0.35 0.40 0.50 0.00 -
P/RPS 2.07 2.61 3.22 0.00 -
P/EPS 12.38 14.55 18.03 0.00 -
EY 8.07 6.87 5.55 0.00 -
DY 0.86 0.75 0.17 0.00 -
P/NAPS 1.57 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/07 16/11/06 23/11/05 - -
Price 0.38 0.41 0.53 0.00 -
P/RPS 2.25 2.67 3.41 0.00 -
P/EPS 13.45 14.91 19.11 0.00 -
EY 7.44 6.71 5.23 0.00 -
DY 0.79 0.73 0.16 0.00 -
P/NAPS 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