[D&O] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.08%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 206,202 178,313 154,917 245,964 110,108 120,050 122,966 8.98%
PBT -2,635 -4,650 -97,789 23,024 11,986 26,866 16,995 -
Tax -566 -1,232 4,742 -597 -2,077 -1,823 -2,622 -22.53%
NP -3,201 -5,882 -93,047 22,427 9,909 25,043 14,373 -
-
NP to SH -5,522 -6,085 -59,037 15,071 11,102 25,043 14,373 -
-
Tax Rate - - - 2.59% 17.33% 6.79% 15.43% -
Total Cost 209,403 184,195 247,964 223,537 100,199 95,007 108,593 11.55%
-
Net Worth 133,992 133,087 130,918 0 175,188 172,614 149,596 -1.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 2,571 3,638 2,193 -
Div Payout % - - - - 23.16% 14.53% 15.26% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 133,992 133,087 130,918 0 175,188 172,614 149,596 -1.81%
NOSH 985,238 985,833 947,999 725,428 713,888 730,181 729,384 5.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.55% -3.30% -60.06% 9.12% 9.00% 20.86% 11.69% -
ROE -4.12% -4.57% -45.09% 0.00% 6.34% 14.51% 9.61% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.93 18.09 16.34 33.91 15.42 16.44 16.86 3.66%
EPS -0.56 -0.62 -6.23 2.08 1.56 3.43 1.97 -
DPS 0.00 0.00 0.00 0.00 0.36 0.50 0.30 -
NAPS 0.136 0.135 0.1381 0.00 0.2454 0.2364 0.2051 -6.61%
Adjusted Per Share Value based on latest NOSH - 725,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.64 14.39 12.50 19.84 8.88 9.69 9.92 8.99%
EPS -0.45 -0.49 -4.76 1.22 0.90 2.02 1.16 -
DPS 0.00 0.00 0.00 0.00 0.21 0.29 0.18 -
NAPS 0.1081 0.1074 0.1056 0.00 0.1413 0.1393 0.1207 -1.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.15 0.17 0.19 0.77 0.29 0.32 0.36 -
P/RPS 0.72 0.94 1.16 2.27 1.88 1.95 2.14 -16.58%
P/EPS -26.76 -27.54 -3.05 37.06 18.65 9.33 18.27 -
EY -3.74 -3.63 -32.78 2.70 5.36 10.72 5.47 -
DY 0.00 0.00 0.00 0.00 1.24 1.56 0.83 -
P/NAPS 1.10 1.26 1.38 0.00 1.18 1.35 1.76 -7.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 28/05/08 29/05/07 -
Price 0.18 0.14 0.21 0.67 0.19 0.34 0.35 -
P/RPS 0.86 0.77 1.29 1.98 1.23 2.07 2.08 -13.67%
P/EPS -32.12 -22.68 -3.37 32.25 12.22 9.91 17.76 -
EY -3.11 -4.41 -29.65 3.10 8.18 10.09 5.63 -
DY 0.00 0.00 0.00 0.00 1.90 1.47 0.86 -
P/NAPS 1.32 1.04 1.52 0.00 0.77 1.44 1.71 -4.21%

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