Highlights

[D&O] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -81.62%    YoY -     97.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 182,894 157,899 122,244 65,813 208,059 107,530 64,139 100.70%
  QoQ % 15.83% 29.17% 85.74% -68.37% 93.49% 67.65% -
  Horiz. % 285.15% 246.18% 190.59% 102.61% 324.39% 167.65% 100.00%
PBT -92,597 -41,687 3,066 4,357 18,805 8,008 152 -
  QoQ % -122.12% -1,459.65% -29.63% -76.83% 134.83% 5,168.42% -
  Horiz. % -60,919.08% -27,425.66% 2,017.11% 2,866.45% 12,371.71% 5,268.42% 100.00%
Tax 4,150 4,370 -281 -267 -344 -109 -97 -
  QoQ % -5.03% 1,655.16% -5.24% 22.38% -215.60% -12.37% -
  Horiz. % -4,278.35% -4,505.15% 289.69% 275.26% 354.64% 112.37% 100.00%
NP -88,447 -37,317 2,785 4,090 18,461 7,899 55 -
  QoQ % -137.02% -1,439.93% -31.91% -77.85% 133.71% 14,261.82% -
  Horiz. % -160,812.73% -67,849.09% 5,063.64% 7,436.36% 33,565.45% 14,361.82% 100.00%
NP to SH -56,779 -28,813 2,203 2,539 13,817 5,947 2,758 -
  QoQ % -97.06% -1,407.90% -13.23% -81.62% 132.34% 115.63% -
  Horiz. % -2,058.70% -1,044.71% 79.88% 92.06% 500.98% 215.63% 100.00%
Tax Rate - % - % 9.17 % 6.13 % 1.83 % 1.36 % 63.82 % -
  QoQ % 0.00% 0.00% 49.59% 234.97% 34.56% -97.87% -
  Horiz. % 0.00% 0.00% 14.37% 9.61% 2.87% 2.13% 100.00%
Total Cost 271,341 195,216 119,459 61,723 189,598 99,631 64,084 161.04%
  QoQ % 39.00% 63.42% 93.54% -67.45% 90.30% 55.47% -
  Horiz. % 423.41% 304.63% 186.41% 96.32% 295.86% 155.47% 100.00%
Net Worth 134,435 134,460 193,056 192,238 189,102 183,035 179,705 -17.55%
  QoQ % -0.02% -30.35% 0.43% 1.66% 3.31% 1.85% -
  Horiz. % 74.81% 74.82% 107.43% 106.97% 105.23% 101.85% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 134,435 134,460 193,056 192,238 189,102 183,035 179,705 -17.55%
  QoQ % -0.02% -30.35% 0.43% 1.66% 3.31% 1.85% -
  Horiz. % 74.81% 74.82% 107.43% 106.97% 105.23% 101.85% 100.00%
NOSH 975,584 813,926 734,333 725,428 729,842 734,197 725,789 21.73%
  QoQ % 19.86% 10.84% 1.23% -0.60% -0.59% 1.16% -
  Horiz. % 134.42% 112.14% 101.18% 99.95% 100.56% 101.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -48.36 % -23.63 % 2.28 % 6.21 % 8.87 % 7.35 % 0.09 % -
  QoQ % -104.66% -1,136.40% -63.29% -29.99% 20.68% 8,066.67% -
  Horiz. % -53,733.33% -26,255.55% 2,533.33% 6,900.00% 9,855.55% 8,166.67% 100.00%
ROE -42.24 % -21.43 % 1.14 % 1.32 % 7.31 % 3.25 % 1.53 % -
  QoQ % -97.11% -1,979.82% -13.64% -81.94% 124.92% 112.42% -
  Horiz. % -2,760.78% -1,400.65% 74.51% 86.27% 477.78% 212.42% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.75 19.40 16.65 9.07 28.51 14.65 8.84 64.86%
  QoQ % -3.35% 16.52% 83.57% -68.19% 94.61% 65.72% -
  Horiz. % 212.10% 219.46% 188.35% 102.60% 322.51% 165.72% 100.00%
EPS -5.82 -3.54 0.23 0.35 1.42 0.81 0.38 -
  QoQ % -64.41% -1,639.13% -34.29% -75.35% 75.31% 113.16% -
  Horiz. % -1,531.58% -931.58% 60.53% 92.11% 373.68% 213.16% 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 0.1378 0.1652 0.2629 0.2650 0.2591 0.2493 0.2476 -32.27%
  QoQ % -16.59% -37.16% -0.79% 2.28% 3.93% 0.69% -
  Horiz. % 55.65% 66.72% 106.18% 107.03% 104.64% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,749
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.25 14.03 10.86 5.85 18.48 9.55 5.70 100.67%
  QoQ % 15.82% 29.19% 85.64% -68.34% 93.51% 67.54% -
  Horiz. % 285.09% 246.14% 190.53% 102.63% 324.21% 167.54% 100.00%
EPS -5.04 -2.56 0.20 0.23 1.23 0.53 0.24 -
  QoQ % -96.88% -1,380.00% -13.04% -81.30% 132.08% 120.83% -
  Horiz. % -2,100.00% -1,066.67% 83.33% 95.83% 512.50% 220.83% 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 0.1194 0.1194 0.1715 0.1708 0.1680 0.1626 0.1596 -17.55%
  QoQ % 0.00% -30.38% 0.41% 1.67% 3.32% 1.88% -
  Horiz. % 74.81% 74.81% 107.46% 107.02% 105.26% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2400 0.2900 0.7000 0.7700 0.5200 0.2300 0.1700 -
P/RPS 1.28 1.49 4.20 8.49 1.82 1.57 1.92 -23.63%
  QoQ % -14.09% -64.52% -50.53% 366.48% 15.92% -18.23% -
  Horiz. % 66.67% 77.60% 218.75% 442.19% 94.79% 81.77% 100.00%
P/EPS -4.12 -8.19 233.33 220.00 27.47 28.40 44.74 -
  QoQ % 49.69% -103.51% 6.06% 700.87% -3.27% -36.52% -
  Horiz. % -9.21% -18.31% 521.52% 491.73% 61.40% 63.48% 100.00%
EY -24.25 -12.21 0.43 0.45 3.64 3.52 2.24 -
  QoQ % -98.61% -2,939.53% -4.44% -87.64% 3.41% 57.14% -
  Horiz. % -1,082.59% -545.09% 19.20% 20.09% 162.50% 157.14% 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 1.74 1.76 2.66 2.91 2.01 0.92 0.69 84.96%
  QoQ % -1.14% -33.83% -8.59% 44.78% 118.48% 33.33% -
  Horiz. % 252.17% 255.07% 385.51% 421.74% 291.30% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 -
Price 0.1900 0.2600 0.3700 0.6700 0.7000 0.3500 0.2300 -
P/RPS 1.01 1.34 2.22 7.39 2.46 2.39 2.60 -46.67%
  QoQ % -24.63% -39.64% -69.96% 200.41% 2.93% -8.08% -
  Horiz. % 38.85% 51.54% 85.38% 284.23% 94.62% 91.92% 100.00%
P/EPS -3.26 -7.34 123.33 191.43 36.98 43.21 60.53 -
  QoQ % 55.59% -105.95% -35.57% 417.66% -14.42% -28.61% -
  Horiz. % -5.39% -12.13% 203.75% 316.26% 61.09% 71.39% 100.00%
EY -30.63 -13.62 0.81 0.52 2.70 2.31 1.65 -
  QoQ % -124.89% -1,781.48% 55.77% -80.74% 16.88% 40.00% -
  Horiz. % -1,856.36% -825.45% 49.09% 31.52% 163.64% 140.00% 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 1.38 1.57 1.41 2.53 2.70 1.40 0.93 30.00%
  QoQ % -12.10% 11.35% -44.27% -6.30% 92.86% 50.54% -
  Horiz. % 148.39% 168.82% 151.61% 272.04% 290.32% 150.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

402  301  456  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 MINETEC 0.135+0.01 
 JAKS 0.805+0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers