[D&O] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -86.28%
YoY- -91.19%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 100,529 18,102 31,870 33,738 27,452 26,642 0 -
PBT 10,797 1,752 6,713 1,314 7,958 3,523 0 -
Tax -235 -426 -1,037 -729 -1,320 176 0 -
NP 10,562 1,326 5,676 585 6,638 3,699 0 -
-
NP to SH 7,870 1,358 5,676 585 6,638 3,699 0 -
-
Tax Rate 2.18% 24.32% 15.45% 55.48% 16.59% -5.00% - -
Total Cost 89,967 16,776 26,194 33,153 20,814 22,943 0 -
-
Net Worth 189,998 179,128 168,024 145,226 133,058 99,362 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 2,571 3,638 2,193 2,190 - - -
Div Payout % - 189.37% 64.10% 375.00% 33.00% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 189,998 179,128 168,024 145,226 133,058 99,362 0 -
NOSH 733,302 734,736 727,692 731,250 730,285 637,758 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.51% 7.33% 17.81% 1.73% 24.18% 13.88% 0.00% -
ROE 4.14% 0.76% 3.38% 0.40% 4.99% 3.72% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.71 2.46 4.38 4.61 3.76 4.18 0.00 -
EPS 0.81 0.19 0.78 0.08 0.91 0.58 0.00 -
DPS 0.00 0.35 0.50 0.30 0.30 0.00 0.00 -
NAPS 0.2591 0.2438 0.2309 0.1986 0.1822 0.1558 0.00 -
Adjusted Per Share Value based on latest NOSH - 731,250
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.11 1.46 2.57 2.72 2.21 2.15 0.00 -
EPS 0.63 0.11 0.46 0.05 0.54 0.30 0.00 -
DPS 0.00 0.21 0.29 0.18 0.18 0.00 0.00 -
NAPS 0.1533 0.1445 0.1356 0.1172 0.1073 0.0802 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.52 0.26 0.39 0.40 0.51 0.49 0.00 -
P/RPS 3.79 10.55 8.90 8.67 13.57 11.73 0.00 -
P/EPS 48.45 140.67 50.00 500.00 56.11 84.48 0.00 -
EY 2.06 0.71 2.00 0.20 1.78 1.18 0.00 -
DY 0.00 1.35 1.28 0.75 0.59 0.00 0.00 -
P/NAPS 2.01 1.07 1.69 2.01 2.80 3.15 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 25/02/08 05/03/07 03/03/06 25/02/05 - -
Price 0.70 0.20 0.30 0.32 0.56 0.52 0.00 -
P/RPS 5.11 8.12 6.85 6.94 14.90 12.45 0.00 -
P/EPS 65.22 108.21 38.46 400.00 61.61 89.66 0.00 -
EY 1.53 0.92 2.60 0.25 1.62 1.12 0.00 -
DY 0.00 1.75 1.67 0.94 0.54 0.00 0.00 -
P/NAPS 2.70 0.82 1.30 1.61 3.07 3.34 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