[D&O] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 115.63%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,750 129,032 157,899 107,530 90,169 90,028 85,317 9.07%
PBT -5,417 -871 -41,687 8,008 14,161 21,603 15,147 -
Tax -1,523 -1,588 4,370 -109 -1,685 -1,511 -1,574 -0.54%
NP -6,940 -2,459 -37,317 7,899 12,476 20,092 13,573 -
-
NP to SH -7,758 -3,771 -28,813 5,947 12,476 20,092 13,573 -
-
Tax Rate - - - 1.36% 11.90% 6.99% 10.39% -
Total Cost 150,690 131,491 195,216 99,631 77,693 69,936 71,744 13.15%
-
Net Worth 127,522 131,706 134,460 183,035 177,290 163,000 144,340 -2.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 127,522 131,706 134,460 183,035 177,290 163,000 144,340 -2.04%
NOSH 969,749 975,600 813,926 734,197 729,590 730,618 729,731 4.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.83% -1.91% -23.63% 7.35% 13.84% 22.32% 15.91% -
ROE -6.08% -2.86% -21.43% 3.25% 7.04% 12.33% 9.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.82 13.23 19.40 14.65 12.36 12.32 11.69 4.02%
EPS -0.80 -0.39 -3.54 0.81 1.71 2.75 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.135 0.1652 0.2493 0.243 0.2231 0.1978 -6.57%
Adjusted Per Share Value based on latest NOSH - 724,772
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.60 10.41 12.74 8.68 7.27 7.26 6.88 9.08%
EPS -0.63 -0.30 -2.32 0.48 1.01 1.62 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.1063 0.1085 0.1477 0.143 0.1315 0.1165 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.17 0.29 0.23 0.30 0.35 0.40 -
P/RPS 0.94 1.29 1.49 1.57 2.43 2.84 3.42 -19.35%
P/EPS -17.50 -43.98 -8.19 28.40 17.54 12.73 21.51 -
EY -5.71 -2.27 -12.21 3.52 5.70 7.86 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.26 1.76 0.92 1.23 1.57 2.02 -10.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 24/11/10 19/11/09 24/11/08 21/11/07 16/11/06 -
Price 0.16 0.17 0.26 0.35 0.25 0.38 0.41 -
P/RPS 1.08 1.29 1.34 2.39 2.02 3.08 3.51 -17.82%
P/EPS -20.00 -43.98 -7.34 43.21 14.62 13.82 22.04 -
EY -5.00 -2.27 -13.62 2.31 6.84 7.24 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.26 1.57 1.40 1.03 1.70 2.07 -8.42%

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