[D&O] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 171.02%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 122,244 64,139 54,931 59,186 51,937 57,681 0 -
PBT 3,066 152 9,630 14,071 10,267 10,742 0 -
Tax -281 -97 -737 -1,222 -958 -1,105 0 -
NP 2,785 55 8,893 12,849 9,309 9,637 0 -
-
NP to SH 2,203 2,758 8,893 12,849 9,309 9,637 0 -
-
Tax Rate 9.17% 63.82% 7.65% 8.68% 9.33% 10.29% - -
Total Cost 119,459 64,084 46,038 46,337 42,628 48,044 0 -
-
Net Worth 193,056 179,705 173,559 155,648 139,562 122,287 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 193,056 179,705 173,559 155,648 139,562 122,287 0 -
NOSH 734,333 725,789 728,934 730,056 727,265 730,075 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.28% 0.09% 16.19% 21.71% 17.92% 16.71% 0.00% -
ROE 1.14% 1.53% 5.12% 8.26% 6.67% 7.88% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.65 8.84 7.54 8.11 7.14 7.90 0.00 -
EPS 0.23 0.38 1.22 1.76 1.28 1.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2476 0.2381 0.2132 0.1919 0.1675 0.00 -
Adjusted Per Share Value based on latest NOSH - 730,450
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.86 5.17 4.43 4.78 4.19 4.65 0.00 -
EPS 0.18 0.22 0.72 1.04 0.75 0.78 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1558 0.145 0.14 0.1256 0.1126 0.0987 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.70 0.17 0.26 0.35 0.48 0.44 0.00 -
P/RPS 4.20 1.92 3.45 4.32 6.72 5.57 0.00 -
P/EPS 233.33 44.74 21.31 19.89 37.50 33.33 0.00 -
EY 0.43 2.24 4.69 5.03 2.67 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.69 1.09 1.64 2.50 2.63 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 24/08/09 27/08/08 28/08/07 22/08/06 24/08/05 - -
Price 0.37 0.23 0.26 0.34 0.43 0.47 0.00 -
P/RPS 2.22 2.60 3.45 4.19 6.02 5.95 0.00 -
P/EPS 123.33 60.53 21.31 19.32 33.59 35.61 0.00 -
EY 0.81 1.65 4.69 5.18 2.98 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.93 1.09 1.59 2.24 2.81 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