[D&O] YoY TTM 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- -5.12%
YoY- -59.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 185,389 153,640 258,428 125,632 122,039 123,766 112,769 8.62%
PBT -6,805 -53,366 -30,887 9,760 20,875 22,917 23,104 -
Tax -1,197 -1,001 4,133 -535 -2,724 -2,240 -2,893 -13.66%
NP -8,002 -54,367 -26,754 9,225 18,151 20,677 20,211 -
-
NP to SH -7,232 -31,931 -20,942 7,305 18,151 20,677 20,211 -
-
Tax Rate - - - 5.48% 13.05% 9.77% 12.52% -
Total Cost 193,391 208,007 285,182 116,407 103,888 103,089 92,558 13.05%
-
Net Worth 129,809 132,691 161,121 180,685 177,687 163,223 145,417 -1.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 2,571 3,638 2,193 2,190 -
Div Payout % - - - 35.20% 20.05% 10.61% 10.84% -
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 129,809 132,691 161,121 180,685 177,687 163,223 145,417 -1.87%
NOSH 987,142 982,903 975,314 724,772 731,224 731,616 735,172 5.02%
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 -4.32% -35.39% -10.35% 7.34% 14.87% 16.71% 17.92% -
ROE -5.57% -24.06% -13.00% 4.04% 10.22% 12.67% 13.90% -
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 18.78 15.63 26.50 17.33 16.69 16.92 15.34 3.42%
EPS -0.73 -3.25 -2.15 1.01 2.48 2.83 2.75 -
DPS 0.00 0.00 0.00 0.35 0.50 0.30 0.30 -
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 14.93 12.38 20.82 10.12 9.83 9.97 9.08 8.63%
EPS -0.58 -2.57 -1.69 0.59 1.46 1.67 1.63 -
DPS 0.00 0.00 0.00 0.21 0.29 0.18 0.18 -
NAPS 0.1046 0.1069 0.1298 0.1455 0.1431 0.1315 0.1171 -1.86%
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 0.75 1.09 1.09 1.33 1.80 2.07 2.61 -18.75%
P/EPS -19.11 -5.23 -13.51 22.82 12.09 12.38 14.55 -
EY -5.23 -19.11 -7.40 4.38 8.27 8.07 6.87 -
DY 0.00 0.00 0.00 1.52 1.67 0.86 0.75 -
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 0.85 1.09 0.98 2.02 1.50 2.25 2.67 -17.35%
P/EPS -21.84 -5.23 -12.11 34.73 10.07 13.45 14.91 -
EY -4.58 -19.11 -8.26 2.88 9.93 7.44 6.71 -
DY 0.00 0.00 0.00 1.00 2.00 0.79 0.73 -
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