Highlights

[D&O] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -42.22%    YoY -     12.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 340,922 310,037 264,064 239,368 192,225 191,666 185,136 50.07%
  QoQ % 9.96% 17.41% 10.32% 24.52% 0.29% 3.53% -
  Horiz. % 184.15% 167.46% 142.63% 129.29% 103.83% 103.53% 100.00%
PBT 4,447 4,657 1,510 -2,908 -3,552 -7,222 -4,456 -
  QoQ % -4.52% 208.43% 151.93% 18.13% 50.82% -62.09% -
  Horiz. % -99.80% -104.52% -33.89% 65.26% 79.71% 162.09% 100.00%
Tax -1,176 -2,165 -2,332 -3,136 -232 -2,030 -1,754 -23.34%
  QoQ % 45.69% 7.15% 25.64% -1,251.72% 88.58% -15.77% -
  Horiz. % 67.05% 123.45% 132.95% 178.79% 13.23% 115.77% 100.00%
NP 3,271 2,492 -822 -6,044 -3,784 -9,253 -6,210 -
  QoQ % 31.26% 403.16% 86.40% -59.73% 59.11% -49.01% -
  Horiz. % -52.67% -40.13% 13.24% 97.33% 60.93% 149.01% 100.00%
NP to SH 440 -348 -3,534 -8,276 -5,819 -10,344 -7,224 -
  QoQ % 226.44% 90.15% 57.30% -42.22% 43.75% -43.19% -
  Horiz. % -6.09% 4.82% 48.92% 114.56% 80.55% 143.19% 100.00%
Tax Rate 26.44 % 46.49 % 154.44 % - % - % - % - % -
  QoQ % -43.13% -69.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.12% 30.10% 100.00% - - - -
Total Cost 337,651 307,545 264,886 245,412 196,009 200,919 191,346 45.88%
  QoQ % 9.79% 16.10% 7.94% 25.20% -2.44% 5.00% -
  Horiz. % 176.46% 160.73% 138.43% 128.26% 102.44% 105.00% 100.00%
Net Worth 111,495 110,403 122,511 133,992 131,217 127,522 131,496 -10.39%
  QoQ % 0.99% -9.88% -8.57% 2.11% 2.90% -3.02% -
  Horiz. % 84.79% 83.96% 93.17% 101.90% 99.79% 96.98% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 111,495 110,403 122,511 133,992 131,217 127,522 131,496 -10.39%
  QoQ % 0.99% -9.88% -8.57% 2.11% 2.90% -3.02% -
  Horiz. % 84.79% 83.96% 93.17% 101.90% 99.79% 96.98% 100.00%
NOSH 879,999 870,000 981,666 985,238 977,049 969,749 976,216 -6.67%
  QoQ % 1.15% -11.38% -0.36% 0.84% 0.75% -0.66% -
  Horiz. % 90.14% 89.12% 100.56% 100.92% 100.09% 99.34% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.96 % 0.80 % -0.31 % -2.52 % -1.97 % -4.83 % -3.35 % -
  QoQ % 20.00% 358.06% 87.70% -27.92% 59.21% -44.18% -
  Horiz. % -28.66% -23.88% 9.25% 75.22% 58.81% 144.18% 100.00%
ROE 0.39 % -0.32 % -2.88 % -6.18 % -4.43 % -8.11 % -5.49 % -
  QoQ % 221.88% 88.89% 53.40% -39.50% 45.38% -47.72% -
  Horiz. % -7.10% 5.83% 52.46% 112.57% 80.69% 147.72% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.74 35.64 26.90 24.30 19.67 19.76 18.96 60.81%
  QoQ % 8.70% 32.49% 10.70% 23.54% -0.46% 4.22% -
  Horiz. % 204.32% 187.97% 141.88% 128.16% 103.74% 104.22% 100.00%
EPS 0.05 -0.04 -0.36 -0.84 -0.60 -1.07 -0.74 -
  QoQ % 225.00% 88.89% 57.14% -40.00% 43.93% -44.59% -
  Horiz. % -6.76% 5.41% 48.65% 113.51% 81.08% 144.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1267 0.1269 0.1248 0.1360 0.1343 0.1315 0.1347 -3.99%
  QoQ % -0.16% 1.68% -8.24% 1.27% 2.13% -2.38% -
  Horiz. % 94.06% 94.21% 92.65% 100.97% 99.70% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.40 27.64 23.55 21.34 17.14 17.09 16.51 50.06%
  QoQ % 9.99% 17.37% 10.36% 24.50% 0.29% 3.51% -
  Horiz. % 184.13% 167.41% 142.64% 129.25% 103.82% 103.51% 100.00%
EPS 0.04 -0.03 -0.32 -0.74 -0.52 -0.92 -0.64 -
  QoQ % 233.33% 90.62% 56.76% -42.31% 43.48% -43.75% -
  Horiz. % -6.25% 4.69% 50.00% 115.62% 81.25% 143.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0994 0.0984 0.1092 0.1195 0.1170 0.1137 0.1172 -10.37%
  QoQ % 1.02% -9.89% -8.62% 2.14% 2.90% -2.99% -
  Horiz. % 84.81% 83.96% 93.17% 101.96% 99.83% 97.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3450 0.3650 0.1750 0.1500 0.1400 0.1400 0.1400 -
P/RPS 0.89 1.02 0.65 0.62 0.71 0.71 0.74 13.06%
  QoQ % -12.75% 56.92% 4.84% -12.68% 0.00% -4.05% -
  Horiz. % 120.27% 137.84% 87.84% 83.78% 95.95% 95.95% 100.00%
P/EPS 690.00 -912.50 -48.61 -17.86 -23.51 -13.12 -18.92 -
  QoQ % 175.62% -1,777.19% -172.17% 24.03% -79.19% 30.66% -
  Horiz. % -3,646.93% 4,822.94% 256.92% 94.40% 124.26% 69.34% 100.00%
EY 0.14 -0.11 -2.06 -5.60 -4.25 -7.62 -5.29 -
  QoQ % 227.27% 94.66% 63.21% -31.76% 44.23% -44.05% -
  Horiz. % -2.65% 2.08% 38.94% 105.86% 80.34% 144.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.72 2.88 1.40 1.10 1.04 1.06 1.04 89.49%
  QoQ % -5.56% 105.71% 27.27% 5.77% -1.89% 1.92% -
  Horiz. % 261.54% 276.92% 134.62% 105.77% 100.00% 101.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 -
Price 0.2800 0.3100 0.3400 0.1800 0.1200 0.1600 0.1400 -
P/RPS 0.72 0.87 1.26 0.74 0.61 0.81 0.74 -1.81%
  QoQ % -17.24% -30.95% 70.27% 21.31% -24.69% 9.46% -
  Horiz. % 97.30% 117.57% 170.27% 100.00% 82.43% 109.46% 100.00%
P/EPS 560.00 -775.00 -94.44 -21.43 -20.15 -15.00 -18.92 -
  QoQ % 172.26% -720.63% -340.69% -6.35% -34.33% 20.72% -
  Horiz. % -2,959.83% 4,096.19% 499.15% 113.27% 106.50% 79.28% 100.00%
EY 0.18 -0.13 -1.06 -4.67 -4.96 -6.67 -5.29 -
  QoQ % 238.46% 87.74% 77.30% 5.85% 25.64% -26.09% -
  Horiz. % -3.40% 2.46% 20.04% 88.28% 93.76% 126.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.21 2.44 2.72 1.32 0.89 1.22 1.04 65.06%
  QoQ % -9.43% -10.29% 106.06% 48.31% -27.05% 17.31% -
  Horiz. % 212.50% 234.62% 261.54% 126.92% 85.58% 117.31% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers