[D&O] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.81%
YoY- 74.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 154,917 245,964 110,108 120,050 122,966 112,755 79,732 11.70%
PBT -97,789 23,024 11,986 26,866 16,995 27,503 11,099 -
Tax 4,742 -597 -2,077 -1,823 -2,622 -3,466 -2,486 -
NP -93,047 22,427 9,909 25,043 14,373 24,037 8,613 -
-
NP to SH -59,037 15,071 11,102 25,043 14,373 24,037 8,613 -
-
Tax Rate - 2.59% 17.33% 6.79% 15.43% 12.60% 22.40% -
Total Cost 247,964 223,537 100,199 95,007 108,593 88,718 71,119 23.12%
-
Net Worth 130,918 0 175,188 172,614 149,596 141,090 116,084 2.02%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 2,571 3,638 2,193 2,190 637 -
Div Payout % - - 23.16% 14.53% 15.26% 9.11% 7.40% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 130,918 0 175,188 172,614 149,596 141,090 116,084 2.02%
NOSH 947,999 725,428 713,888 730,181 729,384 724,285 723,269 4.61%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -60.06% 9.12% 9.00% 20.86% 11.69% 21.32% 10.80% -
ROE -45.09% 0.00% 6.34% 14.51% 9.61% 17.04% 7.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.34 33.91 15.42 16.44 16.86 15.57 11.02 6.78%
EPS -6.23 2.08 1.56 3.43 1.97 3.32 1.19 -
DPS 0.00 0.00 0.36 0.50 0.30 0.30 0.09 -
NAPS 0.1381 0.00 0.2454 0.2364 0.2051 0.1948 0.1605 -2.47%
Adjusted Per Share Value based on latest NOSH - 730,181
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.50 19.84 8.88 9.69 9.92 9.10 6.43 11.71%
EPS -4.76 1.22 0.90 2.02 1.16 1.94 0.69 -
DPS 0.00 0.00 0.21 0.29 0.18 0.18 0.05 -
NAPS 0.1056 0.00 0.1413 0.1393 0.1207 0.1138 0.0937 2.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.19 0.77 0.29 0.32 0.36 0.53 0.49 -
P/RPS 1.16 2.27 1.88 1.95 2.14 3.40 4.44 -20.03%
P/EPS -3.05 37.06 18.65 9.33 18.27 15.97 41.15 -
EY -32.78 2.70 5.36 10.72 5.47 6.26 2.43 -
DY 0.00 0.00 1.24 1.56 0.83 0.57 0.18 -
P/NAPS 1.38 0.00 1.18 1.35 1.76 2.72 3.05 -12.37%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 28/05/09 28/05/08 29/05/07 23/05/06 - -
Price 0.21 0.67 0.19 0.34 0.35 0.52 0.00 -
P/RPS 1.29 1.98 1.23 2.07 2.08 3.34 0.00 -
P/EPS -3.37 32.25 12.22 9.91 17.76 15.67 0.00 -
EY -29.65 3.10 8.18 10.09 5.63 6.38 0.00 -
DY 0.00 0.00 1.90 1.47 0.86 0.58 0.00 -
P/NAPS 1.52 0.00 0.77 1.44 1.71 2.67 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