[D&O] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 132.34%
YoY- -0.12%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 157,899 122,244 65,813 208,059 107,530 64,139 27,908 217.18%
PBT -41,687 3,066 4,357 18,805 8,008 152 138 -
Tax 4,370 -281 -267 -344 -109 -97 -14 -
NP -37,317 2,785 4,090 18,461 7,899 55 124 -
-
NP to SH -28,813 2,203 2,539 13,817 5,947 2,758 1,285 -
-
Tax Rate - 9.17% 6.13% 1.83% 1.36% 63.82% 10.14% -
Total Cost 195,216 119,459 61,723 189,598 99,631 64,084 27,784 266.40%
-
Net Worth 134,460 193,056 192,238 189,102 183,035 179,705 175,188 -16.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 134,460 193,056 192,238 189,102 183,035 179,705 175,188 -16.15%
NOSH 813,926 734,333 725,428 729,842 734,197 725,789 713,888 9.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -23.63% 2.28% 6.21% 8.87% 7.35% 0.09% 0.44% -
ROE -21.43% 1.14% 1.32% 7.31% 3.25% 1.53% 0.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.40 16.65 9.07 28.51 14.65 8.84 3.91 190.62%
EPS -3.54 0.23 0.35 1.42 0.81 0.38 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.2629 0.265 0.2591 0.2493 0.2476 0.2454 -23.17%
Adjusted Per Share Value based on latest NOSH - 733,302
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.74 9.86 5.31 16.79 8.68 5.17 2.25 217.34%
EPS -2.32 0.18 0.20 1.11 0.48 0.22 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1558 0.1551 0.1526 0.1477 0.145 0.1413 -16.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.70 0.77 0.52 0.23 0.17 0.29 -
P/RPS 1.49 4.20 8.49 1.82 1.57 1.92 7.42 -65.67%
P/EPS -8.19 233.33 220.00 27.47 28.40 44.74 161.11 -
EY -12.21 0.43 0.45 3.64 3.52 2.24 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.66 2.91 2.01 0.92 0.69 1.18 30.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 -
Price 0.26 0.37 0.67 0.70 0.35 0.23 0.19 -
P/RPS 1.34 2.22 7.39 2.46 2.39 2.60 4.86 -57.60%
P/EPS -7.34 123.33 191.43 36.98 43.21 60.53 105.56 -
EY -13.62 0.81 0.52 2.70 2.31 1.65 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.41 2.53 2.70 1.40 0.93 0.77 60.72%

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