[D&O] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 28.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 96,032 114,593 116,188 115,362 103,384 101,632 99,988 -2.65%
PBT 19,924 26,547 24,786 21,484 16,104 16,172 16,865 11.76%
Tax -1,820 -3,274 -2,606 -2,210 -1,060 -11,320 -15,352 -75.89%
NP 18,104 23,273 22,180 19,274 15,044 4,852 1,513 423.93%
-
NP to SH 18,104 23,273 22,180 19,274 15,044 15,688 15,985 8.66%
-
Tax Rate 9.13% 12.33% 10.51% 10.29% 6.58% 70.00% 91.03% -
Total Cost 77,928 91,320 94,008 96,088 88,340 96,780 98,474 -14.45%
-
Net Worth 141,090 132,814 0 122,287 116,084 119,813 64,406 68.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,186 - - - - - -
Div Payout % - 9.40% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,090 132,814 0 122,287 116,084 119,813 64,406 68.75%
NOSH 724,285 728,950 731,434 730,075 723,269 769,019 557,627 19.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.85% 20.31% 19.09% 16.71% 14.55% 4.77% 1.51% -
ROE 12.83% 17.52% 0.00% 15.76% 12.96% 13.09% 24.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.26 15.72 15.88 15.80 14.29 13.22 17.93 -18.23%
EPS 2.48 3.19 3.04 2.64 2.08 2.04 2.87 -9.28%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1822 0.00 0.1675 0.1605 0.1558 0.1155 41.73%
Adjusted Per Share Value based on latest NOSH - 734,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.75 9.25 9.37 9.31 8.34 8.20 8.07 -2.66%
EPS 1.46 1.88 1.79 1.56 1.21 1.27 1.29 8.61%
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1072 0.00 0.0987 0.0937 0.0967 0.052 68.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.53 0.51 0.50 0.44 0.49 0.49 0.00 -
P/RPS 4.00 3.24 3.15 2.78 3.43 3.71 0.00 -
P/EPS 21.20 15.97 16.49 16.67 23.56 24.02 0.00 -
EY 4.72 6.26 6.06 6.00 4.24 4.16 0.00 -
DY 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.80 0.00 2.63 3.05 3.15 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 03/03/06 23/11/05 24/08/05 25/05/05 25/02/05 23/12/04 -
Price 0.52 0.56 0.53 0.47 0.41 0.52 0.00 -
P/RPS 3.92 3.56 3.34 2.97 2.87 3.93 0.00 -
P/EPS 20.80 17.54 17.48 17.80 19.71 25.49 0.00 -
EY 4.81 5.70 5.72 5.62 5.07 3.92 0.00 -
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.07 0.00 2.81 2.55 3.34 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