Highlights

[D&O] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -97.06%    YoY -     -510.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 129,032 82,575 38,223 182,894 157,899 122,244 65,813 56.58%
  QoQ % 56.26% 116.03% -79.10% 15.83% 29.17% 85.74% -
  Horiz. % 196.06% 125.47% 58.08% 277.90% 239.92% 185.74% 100.00%
PBT -871 654 747 -92,597 -41,687 3,066 4,357 -
  QoQ % -233.18% -12.45% 100.81% -122.12% -1,459.65% -29.63% -
  Horiz. % -19.99% 15.01% 17.14% -2,125.25% -956.78% 70.37% 100.00%
Tax -1,588 -1,246 -480 4,150 4,370 -281 -267 227.91%
  QoQ % -27.45% -159.58% -111.57% -5.03% 1,655.16% -5.24% -
  Horiz. % 594.76% 466.67% 179.78% -1,554.31% -1,636.70% 105.24% 100.00%
NP -2,459 -592 267 -88,447 -37,317 2,785 4,090 -
  QoQ % -315.37% -321.72% 100.30% -137.02% -1,439.93% -31.91% -
  Horiz. % -60.12% -14.47% 6.53% -2,162.52% -912.40% 68.09% 100.00%
NP to SH -3,771 -724 474 -56,779 -28,813 2,203 2,539 -
  QoQ % -420.86% -252.74% 100.83% -97.06% -1,407.90% -13.23% -
  Horiz. % -148.52% -28.52% 18.67% -2,236.27% -1,134.82% 86.77% 100.00%
Tax Rate - % 190.52 % 64.26 % - % - % 9.17 % 6.13 % -
  QoQ % 0.00% 196.48% 0.00% 0.00% 0.00% 49.59% -
  Horiz. % 0.00% 3,107.99% 1,048.29% 0.00% 0.00% 149.59% 100.00%
Total Cost 131,491 83,167 37,956 271,341 195,216 119,459 61,723 65.49%
  QoQ % 58.10% 119.11% -86.01% 39.00% 63.42% 93.54% -
  Horiz. % 213.03% 134.74% 61.49% 439.61% 316.28% 193.54% 100.00%
Net Worth 131,706 0 130,918 134,435 134,460 193,056 192,238 -22.27%
  QoQ % 0.00% 0.00% -2.62% -0.02% -30.35% 0.43% -
  Horiz. % 68.51% 0.00% 68.10% 69.93% 69.94% 100.43% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 131,706 0 130,918 134,435 134,460 193,056 192,238 -22.27%
  QoQ % 0.00% 0.00% -2.62% -0.02% -30.35% 0.43% -
  Horiz. % 68.51% 0.00% 68.10% 69.93% 69.94% 100.43% 100.00%
NOSH 975,600 1,013,333 947,999 975,584 813,926 734,333 725,428 21.82%
  QoQ % -3.72% 6.89% -2.83% 19.86% 10.84% 1.23% -
  Horiz. % 134.49% 139.69% 130.68% 134.48% 112.20% 101.23% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.91 % -0.72 % 0.70 % -48.36 % -23.63 % 2.28 % 6.21 % -
  QoQ % -165.28% -202.86% 101.45% -104.66% -1,136.40% -63.29% -
  Horiz. % -30.76% -11.59% 11.27% -778.74% -380.52% 36.71% 100.00%
ROE -2.86 % - % 0.36 % -42.24 % -21.43 % 1.14 % 1.32 % -
  QoQ % 0.00% 0.00% 100.85% -97.11% -1,979.82% -13.64% -
  Horiz. % -216.67% 0.00% 27.27% -3,200.00% -1,623.48% 86.36% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.23 8.15 4.03 18.75 19.40 16.65 9.07 28.59%
  QoQ % 62.33% 102.23% -78.51% -3.35% 16.52% 83.57% -
  Horiz. % 145.87% 89.86% 44.43% 206.73% 213.89% 183.57% 100.00%
EPS -0.39 -0.07 0.05 -5.82 -3.54 0.23 0.35 -
  QoQ % -457.14% -240.00% 100.86% -64.41% -1,639.13% -34.29% -
  Horiz. % -111.43% -20.00% 14.29% -1,662.86% -1,011.43% 65.71% 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 0.1350 0.0000 0.1381 0.1378 0.1652 0.2629 0.2650 -36.19%
  QoQ % 0.00% 0.00% 0.22% -16.59% -37.16% -0.79% -
  Horiz. % 50.94% 0.00% 52.11% 52.00% 62.34% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.51 7.36 3.41 16.31 14.08 10.90 5.87 56.60%
  QoQ % 56.39% 115.84% -79.09% 15.84% 29.17% 85.69% -
  Horiz. % 196.08% 125.38% 58.09% 277.85% 239.86% 185.69% 100.00%
EPS -0.34 -0.06 0.04 -5.06 -2.57 0.20 0.23 -
  QoQ % -466.67% -250.00% 100.79% -96.89% -1,385.00% -13.04% -
  Horiz. % -147.83% -26.09% 17.39% -2,200.00% -1,117.39% 86.96% 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 0.1174 0.0000 0.1167 0.1199 0.1199 0.1721 0.1714 -22.28%
  QoQ % 0.00% 0.00% -2.67% 0.00% -30.33% 0.41% -
  Horiz. % 68.49% 0.00% 68.09% 69.95% 69.95% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1700 0.2100 0.1900 0.2400 0.2900 0.7000 0.7700 -
P/RPS 1.29 2.58 4.71 1.28 1.49 4.20 8.49 -71.49%
  QoQ % -50.00% -45.22% 267.97% -14.09% -64.52% -50.53% -
  Horiz. % 15.19% 30.39% 55.48% 15.08% 17.55% 49.47% 100.00%
P/EPS -43.98 -293.92 380.00 -4.12 -8.19 233.33 220.00 -
  QoQ % 85.04% -177.35% 9,323.30% 49.69% -103.51% 6.06% -
  Horiz. % -19.99% -133.60% 172.73% -1.87% -3.72% 106.06% 100.00%
EY -2.27 -0.34 0.26 -24.25 -12.21 0.43 0.45 -
  QoQ % -567.65% -230.77% 101.07% -98.61% -2,939.53% -4.44% -
  Horiz. % -504.44% -75.56% 57.78% -5,388.89% -2,713.33% 95.56% 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 1.26 0.00 1.38 1.74 1.76 2.66 2.91 -42.74%
  QoQ % 0.00% 0.00% -20.69% -1.14% -33.83% -8.59% -
  Horiz. % 43.30% 0.00% 47.42% 59.79% 60.48% 91.41% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.1700 0.1900 0.2100 0.1900 0.2600 0.3700 0.6700 -
P/RPS 1.29 2.33 5.21 1.01 1.34 2.22 7.39 -68.73%
  QoQ % -44.64% -55.28% 415.84% -24.63% -39.64% -69.96% -
  Horiz. % 17.46% 31.53% 70.50% 13.67% 18.13% 30.04% 100.00%
P/EPS -43.98 -265.93 420.00 -3.26 -7.34 123.33 191.43 -
  QoQ % 83.46% -163.32% 12,983.44% 55.59% -105.95% -35.57% -
  Horiz. % -22.97% -138.92% 219.40% -1.70% -3.83% 64.43% 100.00%
EY -2.27 -0.38 0.24 -30.63 -13.62 0.81 0.52 -
  QoQ % -497.37% -258.33% 100.78% -124.89% -1,781.48% 55.77% -
  Horiz. % -436.54% -73.08% 46.15% -5,890.38% -2,619.23% 155.77% 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 1.26 0.00 1.52 1.38 1.57 1.41 2.53 -37.14%
  QoQ % 0.00% 0.00% 10.14% -12.10% 11.35% -44.27% -
  Horiz. % 49.80% 0.00% 60.08% 54.55% 62.06% 55.73% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers