Highlights

[D&O] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     24.99%    YoY -     -79.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 232,528 132,032 59,842 192,225 143,750 92,568 45,865 194.83%
  QoQ % 76.11% 120.63% -68.87% 33.72% 55.29% 101.83% -
  Horiz. % 506.98% 287.87% 130.47% 419.11% 313.42% 201.83% 100.00%
PBT 3,493 755 -727 -3,552 -5,417 -2,228 -1,644 -
  QoQ % 362.65% 203.85% 79.53% 34.43% -143.13% -35.52% -
  Horiz. % -212.47% -45.92% 44.22% 216.06% 329.50% 135.52% 100.00%
Tax -1,624 -1,166 -784 -232 -1,523 -877 -450 135.09%
  QoQ % -39.28% -48.72% -237.93% 84.77% -73.66% -94.89% -
  Horiz. % 360.89% 259.11% 174.22% 51.56% 338.44% 194.89% 100.00%
NP 1,869 -411 -1,511 -3,784 -6,940 -3,105 -2,094 -
  QoQ % 554.74% 72.80% 60.07% 45.48% -123.51% -48.28% -
  Horiz. % -89.26% 19.63% 72.16% 180.71% 331.42% 148.28% 100.00%
NP to SH -261 -1,767 -2,069 -5,819 -7,758 -3,612 -2,366 -76.97%
  QoQ % 85.23% 14.60% 64.44% 24.99% -114.78% -52.66% -
  Horiz. % 11.03% 74.68% 87.45% 245.94% 327.90% 152.66% 100.00%
Tax Rate 46.49 % 154.44 % - % - % - % - % - % -
  QoQ % -69.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.10% 100.00% - - - - -
Total Cost 230,659 132,443 61,353 196,009 150,690 95,673 47,959 184.65%
  QoQ % 74.16% 115.87% -68.70% 30.07% 57.51% 99.49% -
  Horiz. % 480.95% 276.16% 127.93% 408.70% 314.21% 199.49% 100.00%
Net Worth 110,403 122,511 133,992 131,217 127,522 131,496 133,087 -11.70%
  QoQ % -9.88% -8.57% 2.11% 2.90% -3.02% -1.20% -
  Horiz. % 82.96% 92.05% 100.68% 98.60% 95.82% 98.80% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,403 122,511 133,992 131,217 127,522 131,496 133,087 -11.70%
  QoQ % -9.88% -8.57% 2.11% 2.90% -3.02% -1.20% -
  Horiz. % 82.96% 92.05% 100.68% 98.60% 95.82% 98.80% 100.00%
NOSH 870,000 981,666 985,238 977,049 969,749 976,216 985,833 -7.99%
  QoQ % -11.38% -0.36% 0.84% 0.75% -0.66% -0.98% -
  Horiz. % 88.25% 99.58% 99.94% 99.11% 98.37% 99.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.80 % -0.31 % -2.52 % -1.97 % -4.83 % -3.35 % -4.57 % -
  QoQ % 358.06% 87.70% -27.92% 59.21% -44.18% 26.70% -
  Horiz. % -17.51% 6.78% 55.14% 43.11% 105.69% 73.30% 100.00%
ROE -0.24 % -1.44 % -1.54 % -4.43 % -6.08 % -2.75 % -1.78 % -73.67%
  QoQ % 83.33% 6.49% 65.24% 27.14% -121.09% -54.49% -
  Horiz. % 13.48% 80.90% 86.52% 248.88% 341.57% 154.49% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.73 13.45 6.07 19.67 14.82 9.48 4.65 220.55%
  QoQ % 98.74% 121.58% -69.14% 32.73% 56.33% 103.87% -
  Horiz. % 574.84% 289.25% 130.54% 423.01% 318.71% 203.87% 100.00%
EPS -0.03 -0.18 -0.21 -0.60 -0.80 -0.37 -0.24 -74.97%
  QoQ % 83.33% 14.29% 65.00% 25.00% -116.22% -54.17% -
  Horiz. % 12.50% 75.00% 87.50% 250.00% 333.33% 154.17% 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 0.1269 0.1248 0.1360 0.1343 0.1315 0.1347 0.1350 -4.04%
  QoQ % 1.68% -8.24% 1.27% 2.13% -2.38% -0.22% -
  Horiz. % 94.00% 92.44% 100.74% 99.48% 97.41% 99.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.73 11.77 5.34 17.14 12.82 8.25 4.09 194.77%
  QoQ % 76.13% 120.41% -68.84% 33.70% 55.39% 101.71% -
  Horiz. % 506.85% 287.78% 130.56% 419.07% 313.45% 201.71% 100.00%
EPS -0.02 -0.16 -0.18 -0.52 -0.69 -0.32 -0.21 -79.12%
  QoQ % 87.50% 11.11% 65.38% 24.64% -115.62% -52.38% -
  Horiz. % 9.52% 76.19% 85.71% 247.62% 328.57% 152.38% 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 0.0984 0.1092 0.1195 0.1170 0.1137 0.1172 0.1187 -11.74%
  QoQ % -9.89% -8.62% 2.14% 2.90% -2.99% -1.26% -
  Horiz. % 82.90% 92.00% 100.67% 98.57% 95.79% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3650 0.1750 0.1500 0.1400 0.1400 0.1400 0.1700 -
P/RPS 1.37 1.30 2.47 0.71 0.94 1.48 3.65 -47.94%
  QoQ % 5.38% -47.37% 247.89% -24.47% -36.49% -59.45% -
  Horiz. % 37.53% 35.62% 67.67% 19.45% 25.75% 40.55% 100.00%
P/EPS -1,216.67 -97.22 -71.43 -23.51 -17.50 -37.84 -70.83 564.59%
  QoQ % -1,151.46% -36.11% -203.83% -34.34% 53.75% 46.58% -
  Horiz. % 1,717.73% 137.26% 100.85% 33.19% 24.71% 53.42% 100.00%
EY -0.08 -1.03 -1.40 -4.25 -5.71 -2.64 -1.41 -85.21%
  QoQ % 92.23% 26.43% 67.06% 25.57% -116.29% -87.23% -
  Horiz. % 5.67% 73.05% 99.29% 301.42% 404.96% 187.23% 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 2.88 1.40 1.10 1.04 1.06 1.04 1.26 73.43%
  QoQ % 105.71% 27.27% 5.77% -1.89% 1.92% -17.46% -
  Horiz. % 228.57% 111.11% 87.30% 82.54% 84.13% 82.54% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 -
Price 0.3100 0.3400 0.1800 0.1200 0.1600 0.1400 0.1400 -
P/RPS 1.16 2.53 2.96 0.61 1.08 1.48 3.01 -47.01%
  QoQ % -54.15% -14.53% 385.25% -43.52% -27.03% -50.83% -
  Horiz. % 38.54% 84.05% 98.34% 20.27% 35.88% 49.17% 100.00%
P/EPS -1,033.33 -188.89 -85.71 -20.15 -20.00 -37.84 -58.33 578.38%
  QoQ % -447.05% -120.38% -325.36% -0.75% 47.15% 35.13% -
  Horiz. % 1,771.52% 323.83% 146.94% 34.54% 34.29% 64.87% 100.00%
EY -0.10 -0.53 -1.17 -4.96 -5.00 -2.64 -1.71 -84.91%
  QoQ % 81.13% 54.70% 76.41% 0.80% -89.39% -54.39% -
  Horiz. % 5.85% 30.99% 68.42% 290.06% 292.40% 154.39% 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 2.44 2.72 1.32 0.89 1.22 1.04 1.04 76.47%
  QoQ % -10.29% 106.06% 48.31% -27.05% 17.31% 0.00% -
  Horiz. % 234.62% 261.54% 126.92% 85.58% 117.31% 100.00% 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.
 


 

233  284  521  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 TDM 0.315+0.015 
 HSI-C7K 0.38-0.13 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers