[D&O] YoY TTM 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- 89.14%
YoY- -0.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 192,225 170,671 182,507 208,059 108,271 121,898 119,055 8.30%
PBT -3,552 -2,259 -94,179 18,805 15,914 28,316 16,460 -
Tax -232 -1,262 4,955 -344 -2,113 -2,548 -2,302 -31.75%
NP -3,784 -3,521 -89,224 18,461 13,801 25,768 14,158 -
-
NP to SH -5,819 -3,245 -56,972 13,817 13,833 25,768 14,158 -
-
Tax Rate - - - 1.83% 13.28% 9.00% 13.99% -
Total Cost 196,009 174,192 271,731 189,598 94,470 96,130 104,897 10.97%
-
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 % - - - - 18.59% 14.12% 15.49% -
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 -1.97% -2.06% -48.89% 8.87% 12.75% 21.14% 11.89% -
ROE -4.34% -2.51% -42.43% 7.27% 7.72% 15.34% 9.75% -
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 19.24 18.06 18.73 28.37 14.74 16.75 16.28 2.82%
EPS -0.58 -0.34 -5.85 1.88 1.88 3.54 1.94 -
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 15.51 13.77 14.73 16.79 8.74 9.84 9.61 8.29%
EPS -0.47 -0.26 -4.60 1.12 1.12 2.08 1.14 -
DPS 0.00 0.00 0.00 0.00 0.21 0.29 0.18 -
NAPS 0.1083 0.1043 0.1084 0.1533 0.1446 0.1356 0.1172 -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 0.73 0.94 1.28 1.83 1.76 2.33 2.46 -18.31%
P/EPS -24.03 -49.51 -4.10 27.60 13.81 11.01 20.66 -
EY -4.16 -2.02 -24.36 3.62 7.24 9.08 4.84 -
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 0.62 1.00 1.01 2.47 1.36 1.79 1.97 -17.51%
P/EPS -20.60 -52.42 -3.25 37.15 10.62 8.47 16.53 -
EY -4.85 -1.91 -30.77 2.69 9.41 11.80 6.05 -
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