Highlights

[D&O] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     85.23%    YoY -     96.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 224,396 100,510 340,922 232,528 132,032 59,842 192,225 10.90%
  QoQ % 123.26% -70.52% 46.62% 76.11% 120.63% -68.87% -
  Horiz. % 116.74% 52.29% 177.36% 120.97% 68.69% 31.13% 100.00%
PBT 3,075 979 4,447 3,493 755 -727 -3,552 -
  QoQ % 214.10% -77.99% 27.31% 362.65% 203.85% 79.53% -
  Horiz. % -86.57% -27.56% -125.20% -98.34% -21.26% 20.47% 100.00%
Tax -1,369 -785 -1,176 -1,624 -1,166 -784 -232 227.61%
  QoQ % -74.39% 33.25% 27.59% -39.28% -48.72% -237.93% -
  Horiz. % 590.09% 338.36% 506.90% 700.00% 502.59% 337.93% 100.00%
NP 1,706 194 3,271 1,869 -411 -1,511 -3,784 -
  QoQ % 779.38% -94.07% 75.01% 554.74% 72.80% 60.07% -
  Horiz. % -45.08% -5.13% -86.44% -49.39% 10.86% 39.93% 100.00%
NP to SH -140 -427 440 -261 -1,767 -2,069 -5,819 -91.72%
  QoQ % 67.21% -197.05% 268.58% 85.23% 14.60% 64.44% -
  Horiz. % 2.41% 7.34% -7.56% 4.49% 30.37% 35.56% 100.00%
Tax Rate 44.52 % 80.18 % 26.44 % 46.49 % 154.44 % - % - % -
  QoQ % -44.47% 203.25% -43.13% -69.90% 0.00% 0.00% -
  Horiz. % 28.83% 51.92% 17.12% 30.10% 100.00% - -
Total Cost 222,690 100,316 337,651 230,659 132,443 61,353 196,009 8.91%
  QoQ % 121.99% -70.29% 46.39% 74.16% 115.87% -68.70% -
  Horiz. % 113.61% 51.18% 172.26% 117.68% 67.57% 31.30% 100.00%
Net Worth 0 136,746 111,495 110,403 122,511 133,992 131,217 -
  QoQ % 0.00% 22.65% 0.99% -9.88% -8.57% 2.11% -
  Horiz. % 0.00% 104.21% 84.97% 84.14% 93.37% 102.11% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 136,746 111,495 110,403 122,511 133,992 131,217 -
  QoQ % 0.00% 22.65% 0.99% -9.88% -8.57% 2.11% -
  Horiz. % 0.00% 104.21% 84.97% 84.14% 93.37% 102.11% 100.00%
NOSH 1,400,000 1,067,500 879,999 870,000 981,666 985,238 977,049 27.18%
  QoQ % 31.15% 21.31% 1.15% -11.38% -0.36% 0.84% -
  Horiz. % 143.29% 109.26% 90.07% 89.04% 100.47% 100.84% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.76 % 0.19 % 0.96 % 0.80 % -0.31 % -2.52 % -1.97 % -
  QoQ % 300.00% -80.21% 20.00% 358.06% 87.70% -27.92% -
  Horiz. % -38.58% -9.64% -48.73% -40.61% 15.74% 127.92% 100.00%
ROE - % -0.31 % 0.39 % -0.24 % -1.44 % -1.54 % -4.43 % -
  QoQ % 0.00% -179.49% 262.50% 83.33% 6.49% 65.24% -
  Horiz. % 0.00% 7.00% -8.80% 5.42% 32.51% 34.76% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.03 9.42 38.74 26.73 13.45 6.07 19.67 -12.79%
  QoQ % 70.17% -75.68% 44.93% 98.74% 121.58% -69.14% -
  Horiz. % 81.49% 47.89% 196.95% 135.89% 68.38% 30.86% 100.00%
EPS -0.01 -0.04 0.05 -0.03 -0.18 -0.21 -0.60 -93.52%
  QoQ % 75.00% -180.00% 266.67% 83.33% 14.29% 65.00% -
  Horiz. % 1.67% 6.67% -8.33% 5.00% 30.00% 35.00% 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 0.0000 0.1281 0.1267 0.1269 0.1248 0.1360 0.1343 -
  QoQ % 0.00% 1.10% -0.16% 1.68% -8.24% 1.27% -
  Horiz. % 0.00% 95.38% 94.34% 94.49% 92.93% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,382
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.94 8.93 30.29 20.66 11.73 5.32 17.08 10.90%
  QoQ % 123.29% -70.52% 46.61% 76.13% 120.49% -68.85% -
  Horiz. % 116.74% 52.28% 177.34% 120.96% 68.68% 31.15% 100.00%
EPS -0.01 -0.04 0.04 -0.02 -0.16 -0.18 -0.52 -92.87%
  QoQ % 75.00% -200.00% 300.00% 87.50% 11.11% 65.38% -
  Horiz. % 1.92% 7.69% -7.69% 3.85% 30.77% 34.62% 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 0.0000 0.1215 0.0991 0.0981 0.1089 0.1191 0.1166 -
  QoQ % 0.00% 22.60% 1.02% -9.92% -8.56% 2.14% -
  Horiz. % 0.00% 104.20% 84.99% 84.13% 93.40% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3600 0.2600 0.3450 0.3650 0.1750 0.1500 0.1400 -
P/RPS 2.25 2.76 0.89 1.37 1.30 2.47 0.71 116.21%
  QoQ % -18.48% 210.11% -35.04% 5.38% -47.37% 247.89% -
  Horiz. % 316.90% 388.73% 125.35% 192.96% 183.10% 347.89% 100.00%
P/EPS -3,600.00 -650.00 690.00 -1,216.67 -97.22 -71.43 -23.51 2,788.70%
  QoQ % -453.85% -194.20% 156.71% -1,151.46% -36.11% -203.83% -
  Horiz. % 15,312.63% 2,764.78% -2,934.92% 5,175.12% 413.53% 303.83% 100.00%
EY -0.03 -0.15 0.14 -0.08 -1.03 -1.40 -4.25 -96.35%
  QoQ % 80.00% -207.14% 275.00% 92.23% 26.43% 67.06% -
  Horiz. % 0.71% 3.53% -3.29% 1.88% 24.24% 32.94% 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 0.00 2.03 2.72 2.88 1.40 1.10 1.04 -
  QoQ % 0.00% -25.37% -5.56% 105.71% 27.27% 5.77% -
  Horiz. % 0.00% 195.19% 261.54% 276.92% 134.62% 105.77% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 -
Price 0.3400 0.3850 0.2800 0.3100 0.3400 0.1800 0.1200 -
P/RPS 2.12 4.09 0.72 1.16 2.53 2.96 0.61 129.96%
  QoQ % -48.17% 468.06% -37.93% -54.15% -14.53% 385.25% -
  Horiz. % 347.54% 670.49% 118.03% 190.16% 414.75% 485.25% 100.00%
P/EPS -3,400.00 -962.50 560.00 -1,033.33 -188.89 -85.71 -20.15 2,982.35%
  QoQ % -253.25% -271.88% 154.19% -447.05% -120.38% -325.36% -
  Horiz. % 16,873.45% 4,776.67% -2,779.16% 5,128.19% 937.42% 425.36% 100.00%
EY -0.03 -0.10 0.18 -0.10 -0.53 -1.17 -4.96 -96.71%
  QoQ % 70.00% -155.56% 280.00% 81.13% 54.70% 76.41% -
  Horiz. % 0.60% 2.02% -3.63% 2.02% 10.69% 23.59% 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 0.00 3.01 2.21 2.44 2.72 1.32 0.89 -
  QoQ % 0.00% 36.20% -9.43% -10.29% 106.06% 48.31% -
  Horiz. % 0.00% 338.20% 248.31% 274.16% 305.62% 148.31% 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.
 


 

184  374  514  1258 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.20-0.02 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 DSONIC 1.18+0.14 
 XOX 0.0550.00 
 HSI-C7V 0.21-0.02 
 DSONIC-WA 0.495+0.11 
 MYEG 1.13-0.05 
 DGB 0.060.00 
Partners & Brokers