[D&O] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.84%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 111,676 119,055 113,756 103,874 96,032 114,593 116,188 -2.60%
PBT 22,064 1,641 20,196 20,534 19,924 26,547 24,786 -7.46%
Tax -3,100 12,517 -2,098 -1,916 -1,820 -3,274 -2,606 12.28%
NP 18,964 14,158 18,097 18,618 18,104 23,273 22,180 -9.92%
-
NP to SH 18,964 14,158 18,097 18,618 18,104 23,273 22,180 -9.92%
-
Tax Rate 14.05% -762.77% 10.39% 9.33% 9.13% 12.33% 10.51% -
Total Cost 92,712 104,897 95,658 85,256 77,928 91,320 94,008 -0.92%
-
Net Worth 149,596 144,937 144,340 139,562 141,090 132,814 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,189 - - - 2,186 - -
Div Payout % - 15.46% - - - 9.40% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 149,596 144,937 144,340 139,562 141,090 132,814 0 -
NOSH 729,384 729,793 729,731 727,265 724,285 728,950 731,434 -0.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.98% 11.89% 15.91% 17.92% 18.85% 20.31% 19.09% -
ROE 12.68% 9.77% 12.54% 13.34% 12.83% 17.52% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.31 16.31 15.59 14.28 13.26 15.72 15.88 -2.40%
EPS 2.60 1.94 2.48 2.56 2.48 3.19 3.04 -9.90%
DPS 0.00 0.30 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2051 0.1986 0.1978 0.1919 0.1948 0.1822 0.00 -
Adjusted Per Share Value based on latest NOSH - 730,153
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.01 9.61 9.18 8.38 7.75 9.25 9.37 -2.58%
EPS 1.53 1.14 1.46 1.50 1.46 1.88 1.79 -9.94%
DPS 0.00 0.18 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.1207 0.1169 0.1165 0.1126 0.1138 0.1072 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.36 0.40 0.40 0.48 0.53 0.51 0.50 -
P/RPS 2.35 2.45 2.57 3.36 4.00 3.24 3.15 -17.75%
P/EPS 13.85 20.62 16.13 18.75 21.20 15.97 16.49 -10.98%
EY 7.22 4.85 6.20 5.33 4.72 6.26 6.06 12.39%
DY 0.00 0.75 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 1.76 2.01 2.02 2.50 2.72 2.80 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 -
Price 0.35 0.32 0.41 0.43 0.52 0.56 0.53 -
P/RPS 2.29 1.96 2.63 3.01 3.92 3.56 3.34 -22.26%
P/EPS 13.46 16.49 16.53 16.80 20.80 17.54 17.48 -16.00%
EY 7.43 6.06 6.05 5.95 4.81 5.70 5.72 19.06%
DY 0.00 0.94 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 1.71 1.61 2.07 2.24 2.67 3.07 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