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 - 1,160,759
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.03 11.37 5.16 16.56 12.38 7.97 3.95 194.87%
  QoQ % 76.17% 120.35% -68.84% 33.76% 55.33% 101.77% -
  Horiz. % 507.09% 287.85% 130.63% 419.24% 313.42% 201.77% 100.00%
EPS -0.02 -0.15 -0.18 -0.50 -0.67 -0.31 -0.20 -78.43%
  QoQ % 86.67% 16.67% 64.00% 25.37% -116.13% -55.00% -
  Horiz. % 10.00% 75.00% 90.00% 250.00% 335.00% 155.00% 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 0.0951 0.1055 0.1154 0.1130 0.1099 0.1133 0.1147 -11.73%
  QoQ % -9.86% -8.58% 2.12% 2.82% -3.00% -1.22% -
  Horiz. % 82.91% 91.98% 100.61% 98.52% 95.82% 98.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS