[D&O] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.25%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 182,894 208,059 108,271 121,898 119,055 114,593 101,632 10.28%
PBT -92,597 18,805 15,914 28,315 1,641 26,547 16,172 -
Tax 4,150 -344 -2,111 -2,547 12,517 -3,274 -11,320 -
NP -88,447 18,461 13,803 25,768 14,158 23,273 4,852 -
-
NP to SH -56,779 13,817 13,834 25,768 14,158 23,273 15,688 -
-
Tax Rate - 1.83% 13.27% 9.00% -762.77% 12.33% 70.00% -
Total Cost 271,341 189,598 94,468 96,130 104,897 91,320 96,780 18.73%
-
Net Worth 134,435 189,102 175,225 168,550 144,937 132,814 119,813 1.93%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 2,555 3,649 2,189 2,186 - -
Div Payout % - - 18.47% 14.16% 15.46% 9.40% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 134,435 189,102 175,225 168,550 144,937 132,814 119,813 1.93%
NOSH 975,584 729,842 730,105 729,971 729,793 728,950 769,019 4.04%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -48.36% 8.87% 12.75% 21.14% 11.89% 20.31% 4.77% -
ROE -42.24% 7.31% 7.89% 15.29% 9.77% 17.52% 13.09% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.75 28.51 14.83 16.70 16.31 15.72 13.22 5.99%
EPS -5.82 1.42 1.90 3.53 1.94 3.19 2.04 -
DPS 0.00 0.00 0.35 0.50 0.30 0.30 0.00 -
NAPS 0.1378 0.2591 0.24 0.2309 0.1986 0.1822 0.1558 -2.02%
Adjusted Per Share Value based on latest NOSH - 727,692
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.76 16.79 8.74 9.83 9.61 9.25 8.20 10.28%
EPS -4.58 1.11 1.12 2.08 1.14 1.88 1.27 -
DPS 0.00 0.00 0.21 0.29 0.18 0.18 0.00 -
NAPS 0.1085 0.1526 0.1414 0.136 0.1169 0.1072 0.0967 1.93%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.24 0.52 0.26 0.39 0.40 0.51 0.49 -
P/RPS 1.28 1.82 1.75 2.34 2.45 3.24 3.71 -16.24%
P/EPS -4.12 27.47 13.72 11.05 20.62 15.97 24.02 -
EY -24.25 3.64 7.29 9.05 4.85 6.26 4.16 -
DY 0.00 0.00 1.35 1.28 0.75 0.59 0.00 -
P/NAPS 1.74 2.01 1.08 1.69 2.01 2.80 3.15 -9.41%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 25/02/08 05/03/07 03/03/06 25/02/05 -
Price 0.19 0.70 0.20 0.30 0.32 0.56 0.52 -
P/RPS 1.01 2.46 1.35 1.80 1.96 3.56 3.93 -20.25%
P/EPS -3.26 36.98 10.56 8.50 16.49 17.54 25.49 -
EY -30.63 2.70 9.47 11.77 6.06 5.70 3.92 -
DY 0.00 0.00 1.75 1.67 0.94 0.54 0.00 -
P/NAPS 1.38 2.70 0.83 1.30 1.61 3.07 3.34 -13.69%

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