[D&O] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -19.74%
YoY- -55.67%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 178,313 154,917 245,964 110,108 120,050 122,966 112,755 7.93%
PBT -4,650 -97,789 23,024 11,986 26,866 16,995 27,503 -
Tax -1,232 4,742 -597 -2,077 -1,823 -2,622 -3,466 -15.82%
NP -5,882 -93,047 22,427 9,909 25,043 14,373 24,037 -
-
NP to SH -6,085 -59,037 15,071 11,102 25,043 14,373 24,037 -
-
Tax Rate - - 2.59% 17.33% 6.79% 15.43% 12.60% -
Total Cost 184,195 247,964 223,537 100,199 95,007 108,593 88,718 12.93%
-
Net Worth 133,087 130,918 0 175,188 172,614 149,596 141,090 -0.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 2,571 3,638 2,193 2,190 -
Div Payout % - - - 23.16% 14.53% 15.26% 9.11% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 133,087 130,918 0 175,188 172,614 149,596 141,090 -0.96%
NOSH 985,833 947,999 725,428 713,888 730,181 729,384 724,285 5.26%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.30% -60.06% 9.12% 9.00% 20.86% 11.69% 21.32% -
ROE -4.57% -45.09% 0.00% 6.34% 14.51% 9.61% 17.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.09 16.34 33.91 15.42 16.44 16.86 15.57 2.52%
EPS -0.62 -6.23 2.08 1.56 3.43 1.97 3.32 -
DPS 0.00 0.00 0.00 0.36 0.50 0.30 0.30 -
NAPS 0.135 0.1381 0.00 0.2454 0.2364 0.2051 0.1948 -5.92%
Adjusted Per Share Value based on latest NOSH - 713,888
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.39 12.50 19.84 8.88 9.69 9.92 9.10 7.92%
EPS -0.49 -4.76 1.22 0.90 2.02 1.16 1.94 -
DPS 0.00 0.00 0.00 0.21 0.29 0.18 0.18 -
NAPS 0.1074 0.1056 0.00 0.1413 0.1393 0.1207 0.1138 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.19 0.77 0.29 0.32 0.36 0.53 -
P/RPS 0.94 1.16 2.27 1.88 1.95 2.14 3.40 -19.27%
P/EPS -27.54 -3.05 37.06 18.65 9.33 18.27 15.97 -
EY -3.63 -32.78 2.70 5.36 10.72 5.47 6.26 -
DY 0.00 0.00 0.00 1.24 1.56 0.83 0.57 -
P/NAPS 1.26 1.38 0.00 1.18 1.35 1.76 2.72 -12.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 28/05/09 28/05/08 29/05/07 23/05/06 -
Price 0.14 0.21 0.67 0.19 0.34 0.35 0.52 -
P/RPS 0.77 1.29 1.98 1.23 2.07 2.08 3.34 -21.67%
P/EPS -22.68 -3.37 32.25 12.22 9.91 17.76 15.67 -
EY -4.41 -29.65 3.10 8.18 10.09 5.63 6.38 -
DY 0.00 0.00 0.00 1.90 1.47 0.86 0.58 -
P/NAPS 1.04 1.52 0.00 0.77 1.44 1.71 2.67 -14.52%

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