[D&O] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -47.8%
YoY- -510.94%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 172,042 165,150 152,892 182,894 210,532 244,488 263,252 -24.67%
PBT -1,161 1,308 2,988 -92,597 -55,582 6,132 17,428 -
Tax -2,117 -2,492 -1,920 4,150 5,826 -562 -1,068 57.73%
NP -3,278 -1,184 1,068 -88,447 -49,756 5,570 16,360 -
-
NP to SH -5,028 -1,448 1,896 -56,779 -38,417 4,406 10,156 -
-
Tax Rate - 190.52% 64.26% - - 9.17% 6.13% -
Total Cost 175,321 166,334 151,824 271,341 260,288 238,918 246,892 -20.38%
-
Net Worth 131,706 0 130,918 134,435 134,460 193,056 192,238 -22.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 131,706 0 130,918 134,435 134,460 193,056 192,238 -22.26%
NOSH 975,599 1,013,333 947,999 975,584 813,926 734,333 725,428 21.81%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.91% -0.72% 0.70% -48.36% -23.63% 2.28% 6.21% -
ROE -3.82% 0.00% 1.45% -42.24% -28.57% 2.28% 5.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.63 16.30 16.13 18.75 25.87 33.29 36.29 -38.17%
EPS -0.52 -0.14 0.20 -5.82 -4.72 0.46 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.00 0.1381 0.1378 0.1652 0.2629 0.265 -36.18%
Adjusted Per Share Value based on latest NOSH - 974,425
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.88 13.32 12.34 14.76 16.99 19.72 21.24 -24.67%
EPS -0.41 -0.12 0.15 -4.58 -3.10 0.36 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.00 0.1056 0.1085 0.1085 0.1558 0.1551 -22.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.21 0.19 0.24 0.29 0.70 0.77 -
P/RPS 0.96 1.29 1.18 1.28 1.12 2.10 2.12 -41.00%
P/EPS -32.99 -146.96 95.00 -4.12 -6.14 116.67 55.00 -
EY -3.03 -0.68 1.05 -24.25 -16.28 0.86 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.38 1.74 1.76 2.66 2.91 -42.73%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.17 0.19 0.21 0.19 0.26 0.37 0.67 -
P/RPS 0.96 1.17 1.30 1.01 1.01 1.11 1.85 -35.39%
P/EPS -32.99 -132.97 105.00 -3.26 -5.51 61.67 47.86 -
EY -3.03 -0.75 0.95 -30.63 -18.15 1.62 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.52 1.38 1.57 1.41 2.53 -37.14%

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