[D&O] YoY TTM 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- 23.13%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 266,164 117,480 117,643 126,303 108,849 111,567 0 -
PBT 21,719 6,435 23,876 20,265 26,342 17,545 0 -
Tax -528 -1,471 -2,065 -2,567 -2,398 -4,056 0 -
NP 21,191 4,964 21,811 17,698 23,944 13,489 0 -
-
NP to SH 13,262 7,699 21,811 17,698 23,944 13,489 0 -
-
Tax Rate 2.43% 22.86% 8.65% 12.67% 9.10% 23.12% - -
Total Cost 244,973 112,516 95,832 108,605 84,905 98,078 0 -
-
Net Worth 176,668 182,357 173,279 155,732 140,116 0 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 - 2,571 3,638 2,193 2,190 637 - -
Div Payout % - 33.40% 16.68% 12.40% 9.15% 4.73% - -
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 176,668 182,357 173,279 155,732 140,116 0 0 -
NOSH 671,999 736,499 727,761 730,450 730,153 734,499 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 7.96% 4.23% 18.54% 14.01% 22.00% 12.09% 0.00% -
ROE 7.51% 4.22% 12.59% 11.36% 17.09% 0.00% 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 39.61 15.95 16.17 17.29 14.91 15.19 0.00 -
EPS 1.97 1.05 3.00 2.42 3.28 1.84 0.00 -
DPS 0.00 0.35 0.50 0.30 0.30 0.09 0.00 -
NAPS 0.2629 0.2476 0.2381 0.2132 0.1919 0.00 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 21.47 9.48 9.49 10.19 8.78 9.00 0.00 -
EPS 1.07 0.62 1.76 1.43 1.93 1.09 0.00 -
DPS 0.00 0.21 0.29 0.18 0.18 0.05 0.00 -
NAPS 0.1425 0.1471 0.1398 0.1256 0.113 0.00 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 1.77 1.07 1.61 2.02 3.22 2.90 0.00 -
P/EPS 35.47 16.26 8.68 14.45 14.64 23.96 0.00 -
EY 2.82 6.15 11.53 6.92 6.83 4.17 0.00 -
DY 0.00 2.05 1.92 0.86 0.63 0.20 0.00 -
P/NAPS 2.66 0.69 1.09 1.64 2.50 0.00 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 0.93 1.44 1.61 1.97 2.88 3.09 0.00 -
P/EPS 18.75 22.00 8.68 14.03 13.11 25.59 0.00 -
EY 5.33 4.54 11.53 7.13 7.63 3.91 0.00 -
DY 0.00 1.52 1.92 0.88 0.70 0.18 0.00 -
P/NAPS 1.41 0.93 1.09 1.59 2.24 0.00 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