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 - 1,143,793
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.81 27.11 23.09 20.93 16.81 16.76 16.19 50.06%
  QoQ % 9.96% 17.41% 10.32% 24.51% 0.30% 3.52% -
  Horiz. % 184.13% 167.45% 142.62% 129.28% 103.83% 103.52% 100.00%
EPS 0.04 -0.03 -0.31 -0.72 -0.51 -0.90 -0.63 -
  QoQ % 233.33% 90.32% 56.94% -41.18% 43.33% -42.86% -
  Horiz. % -6.35% 4.76% 49.21% 114.29% 80.95% 142.86% 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 0.0975 0.0965 0.1071 0.1171 0.1147 0.1115 0.1150 -10.39%
  QoQ % 1.04% -9.90% -8.54% 2.09% 2.87% -3.04% -
  Horiz. % 84.78% 83.91% 93.13% 101.83% 99.74% 96.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS