[D&O] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 77.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 120,050 122,966 112,755 79,732 14.60%
PBT 26,866 16,995 27,503 11,099 34.23%
Tax -1,823 -2,622 -3,466 -2,486 -9.81%
NP 25,043 14,373 24,037 8,613 42.68%
-
NP to SH 25,043 14,373 24,037 8,613 42.68%
-
Tax Rate 6.79% 15.43% 12.60% 22.40% -
Total Cost 95,007 108,593 88,718 71,119 10.12%
-
Net Worth 172,614 149,596 141,090 116,084 14.12%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,638 2,193 2,190 637 78.65%
Div Payout % 14.53% 15.26% 9.11% 7.40% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 172,614 149,596 141,090 116,084 14.12%
NOSH 730,181 729,384 724,285 723,269 0.31%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.86% 11.69% 21.32% 10.80% -
ROE 14.51% 9.61% 17.04% 7.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.44 16.86 15.57 11.02 14.24%
EPS 3.43 1.97 3.32 1.19 42.26%
DPS 0.50 0.30 0.30 0.09 77.01%
NAPS 0.2364 0.2051 0.1948 0.1605 13.76%
Adjusted Per Share Value based on latest NOSH - 723,269
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.67 9.90 9.08 6.42 14.61%
EPS 2.02 1.16 1.94 0.69 43.00%
DPS 0.29 0.18 0.18 0.05 79.57%
NAPS 0.139 0.1205 0.1136 0.0935 14.11%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.32 0.36 0.53 0.49 -
P/RPS 1.95 2.14 3.40 4.44 -23.96%
P/EPS 9.33 18.27 15.97 41.15 -38.99%
EY 10.72 5.47 6.26 2.43 63.93%
DY 1.56 0.83 0.57 0.18 105.27%
P/NAPS 1.35 1.76 2.72 3.05 -23.77%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/05/08 29/05/07 23/05/06 - -
Price 0.34 0.35 0.52 0.00 -
P/RPS 2.07 2.08 3.34 0.00 -
P/EPS 9.91 17.76 15.67 0.00 -
EY 10.09 5.63 6.38 0.00 -
DY 1.47 0.86 0.58 0.00 -
P/NAPS 1.44 1.71 2.67 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