[D&O] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 57,681 25,846 101,632 74,991 0 0 0 -
PBT 10,742 4,026 16,172 12,649 0 0 0 -
Tax -1,105 -265 -11,320 -11,514 0 0 0 -
NP 9,637 3,761 4,852 1,135 0 0 0 -
-
NP to SH 9,637 3,761 15,688 11,989 0 0 0 -
-
Tax Rate 10.29% 6.58% 70.00% 91.03% - - - -
Total Cost 48,044 22,085 96,780 73,856 0 0 0 -
-
Net Worth 122,287 116,084 119,813 64,406 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 122,287 116,084 119,813 64,406 0 0 0 -
NOSH 730,075 723,269 769,019 557,627 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.71% 14.55% 4.77% 1.51% 0.00% 0.00% 0.00% -
ROE 7.88% 3.24% 13.09% 18.61% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.90 3.57 13.22 13.45 0.00 0.00 0.00 -
EPS 1.32 0.52 2.04 2.15 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1605 0.1558 0.1155 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 343,367
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.65 2.09 8.20 6.05 0.00 0.00 0.00 -
EPS 0.78 0.30 1.27 0.97 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0937 0.0967 0.052 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 - - - - -
Price 0.44 0.49 0.49 0.00 0.00 0.00 0.00 -
P/RPS 5.57 13.71 3.71 0.00 0.00 0.00 0.00 -
P/EPS 33.33 94.23 24.02 0.00 0.00 0.00 0.00 -
EY 3.00 1.06 4.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.05 3.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 25/02/05 23/12/04 - - - -
Price 0.47 0.41 0.52 0.00 0.00 0.00 0.00 -
P/RPS 5.95 11.47 3.93 0.00 0.00 0.00 0.00 -
P/EPS 35.61 78.85 25.49 0.00 0.00 0.00 0.00 -
EY 2.81 1.27 3.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.55 3.34 0.00 0.00 0.00 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