[D&O] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.29%
YoY- 179.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 110,108 120,050 122,966 112,755 79,732 8.39%
PBT 11,986 26,866 16,995 27,503 11,099 1.93%
Tax -2,077 -1,823 -2,622 -3,466 -2,486 -4.39%
NP 9,909 25,043 14,373 24,037 8,613 3.56%
-
NP to SH 11,102 25,043 14,373 24,037 8,613 6.54%
-
Tax Rate 17.33% 6.79% 15.43% 12.60% 22.40% -
Total Cost 100,199 95,007 108,593 88,718 71,119 8.94%
-
Net Worth 175,188 172,614 149,596 141,090 116,084 10.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,571 3,638 2,193 2,190 637 41.70%
Div Payout % 23.16% 14.53% 15.26% 9.11% 7.40% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 175,188 172,614 149,596 141,090 116,084 10.82%
NOSH 713,888 730,181 729,384 724,285 723,269 -0.32%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.00% 20.86% 11.69% 21.32% 10.80% -
ROE 6.34% 14.51% 9.61% 17.04% 7.42% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 15.42 16.44 16.86 15.57 11.02 8.75%
EPS 1.56 3.43 1.97 3.32 1.19 6.99%
DPS 0.36 0.50 0.30 0.30 0.09 41.38%
NAPS 0.2454 0.2364 0.2051 0.1948 0.1605 11.19%
Adjusted Per Share Value based on latest NOSH - 724,285
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.88 9.69 9.92 9.10 6.43 8.39%
EPS 0.90 2.02 1.16 1.94 0.69 6.86%
DPS 0.21 0.29 0.18 0.18 0.05 43.12%
NAPS 0.1413 0.1393 0.1207 0.1138 0.0937 10.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.29 0.32 0.36 0.53 0.49 -
P/RPS 1.88 1.95 2.14 3.40 4.44 -19.32%
P/EPS 18.65 9.33 18.27 15.97 41.15 -17.93%
EY 5.36 10.72 5.47 6.26 2.43 21.85%
DY 1.24 1.56 0.83 0.57 0.18 61.95%
P/NAPS 1.18 1.35 1.76 2.72 3.05 -21.12%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/05/09 28/05/08 29/05/07 23/05/06 - -
Price 0.19 0.34 0.35 0.52 0.00 -
P/RPS 1.23 2.07 2.08 3.34 0.00 -
P/EPS 12.22 9.91 17.76 15.67 0.00 -
EY 8.18 10.09 5.63 6.38 0.00 -
DY 1.90 1.47 0.86 0.58 0.00 -
P/NAPS 0.77 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