Highlights

[D&O] QoQ Quarter Result on 2010-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -113.23%    YoY -     -122.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,223 24,995 35,655 56,431 65,813 100,529 43,391 -8.11%
  QoQ % 52.92% -29.90% -36.82% -14.26% -34.53% 131.68% -
  Horiz. % 88.09% 57.60% 82.17% 130.05% 151.67% 231.68% 100.00%
PBT 747 -50,910 -44,750 -1,291 4,357 10,797 7,856 -79.20%
  QoQ % 101.47% -13.77% -3,366.31% -129.63% -59.65% 37.44% -
  Horiz. % 9.51% -648.04% -569.63% -16.43% 55.46% 137.44% 100.00%
Tax -480 -220 4,649 -14 -267 -235 -12 1,072.24%
  QoQ % -118.18% -104.73% 33,307.14% 94.76% -13.62% -1,858.33% -
  Horiz. % 4,000.00% 1,833.33% -38,741.66% 116.67% 2,225.00% 1,958.33% 100.00%
NP 267 -51,130 -40,101 -1,305 4,090 10,562 7,844 -89.52%
  QoQ % 100.52% -27.50% -2,972.87% -131.91% -61.28% 34.65% -
  Horiz. % 3.40% -651.84% -511.23% -16.64% 52.14% 134.65% 100.00%
NP to SH 474 -27,966 -31,015 -336 2,539 7,870 3,189 -71.97%
  QoQ % 101.69% 9.83% -9,130.66% -113.23% -67.74% 146.79% -
  Horiz. % 14.86% -876.95% -972.56% -10.54% 79.62% 246.79% 100.00%
Tax Rate 64.26 % - % - % - % 6.13 % 2.18 % 0.15 % 5,603.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 181.19% 1,353.33% -
  Horiz. % 42,840.00% 0.00% 0.00% 0.00% 4,086.67% 1,453.33% 100.00%
Total Cost 37,956 76,125 75,756 57,736 61,723 89,967 35,547 4.47%
  QoQ % -50.14% 0.49% 31.21% -6.46% -31.39% 153.09% -
  Horiz. % 106.78% 214.15% 213.12% 162.42% 173.64% 253.09% 100.00%
Net Worth 130,918 134,275 161,121 176,668 192,238 189,998 180,685 -19.34%
  QoQ % -2.50% -16.66% -8.80% -8.10% 1.18% 5.15% -
  Horiz. % 72.46% 74.31% 89.17% 97.78% 106.39% 105.15% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 130,918 134,275 161,121 176,668 192,238 189,998 180,685 -19.34%
  QoQ % -2.50% -16.66% -8.80% -8.10% 1.18% 5.15% -
  Horiz. % 72.46% 74.31% 89.17% 97.78% 106.39% 105.15% 100.00%
NOSH 947,999 974,425 975,314 671,999 725,428 733,302 724,772 19.62%
  QoQ % -2.71% -0.09% 45.14% -7.37% -1.07% 1.18% -
  Horiz. % 130.80% 134.45% 134.57% 92.72% 100.09% 101.18% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.70 % -204.56 % -112.47 % -2.31 % 6.21 % 10.51 % 18.08 % -88.58%
  QoQ % 100.34% -81.88% -4,768.83% -137.20% -40.91% -41.87% -
  Horiz. % 3.87% -1,131.42% -622.07% -12.78% 34.35% 58.13% 100.00%
ROE 0.36 % -20.83 % -19.25 % -0.19 % 1.32 % 4.14 % 1.76 % -65.32%
  QoQ % 101.73% -8.21% -10,031.58% -114.39% -68.12% 135.23% -
  Horiz. % 20.45% -1,183.52% -1,093.75% -10.80% 75.00% 235.23% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.03 2.57 3.66 8.40 9.07 13.71 5.99 -23.24%
  QoQ % 56.81% -29.78% -56.43% -7.39% -33.84% 128.88% -
  Horiz. % 67.28% 42.90% 61.10% 140.23% 151.42% 228.88% 100.00%
EPS 0.05 -2.87 -3.18 -0.05 0.35 0.81 0.44 -76.57%
  QoQ % 101.74% 9.75% -6,260.00% -114.29% -56.79% 84.09% -
  Horiz. % 11.36% -652.27% -722.73% -11.36% 79.55% 184.09% 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 0.1381 0.1378 0.1652 0.2629 0.2650 0.2591 0.2493 -32.57%
  QoQ % 0.22% -16.59% -37.16% -0.79% 2.28% 3.93% -
  Horiz. % 55.40% 55.27% 66.27% 105.46% 106.30% 103.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.42 2.23 3.19 5.04 5.88 8.98 3.88 -8.08%
  QoQ % 53.36% -30.09% -36.71% -14.29% -34.52% 131.44% -
  Horiz. % 88.14% 57.47% 82.22% 129.90% 151.55% 231.44% 100.00%
EPS 0.04 -2.50 -2.77 -0.03 0.23 0.70 0.28 -72.70%
  QoQ % 101.60% 9.75% -9,133.33% -113.04% -67.14% 150.00% -
  Horiz. % 14.29% -892.86% -989.29% -10.71% 82.14% 250.00% 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 0.1170 0.1200 0.1440 0.1579 0.1718 0.1698 0.1615 -19.35%
  QoQ % -2.50% -16.67% -8.80% -8.09% 1.18% 5.14% -
  Horiz. % 72.45% 74.30% 89.16% 97.77% 106.38% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1900 0.2400 0.2900 0.7000 0.7700 0.5200 0.2300 -
P/RPS 4.71 9.36 7.93 8.34 8.49 3.79 3.84 14.60%
  QoQ % -49.68% 18.03% -4.92% -1.77% 124.01% -1.30% -
  Horiz. % 122.66% 243.75% 206.51% 217.19% 221.09% 98.70% 100.00%
P/EPS 380.00 -8.36 -9.12 -1,400.00 220.00 48.45 52.27 275.73%
  QoQ % 4,645.45% 8.33% 99.35% -736.36% 354.08% -7.31% -
  Horiz. % 726.99% -15.99% -17.45% -2,678.40% 420.89% 92.69% 100.00%
EY 0.26 -11.96 -10.97 -0.07 0.45 2.06 1.91 -73.57%
  QoQ % 102.17% -9.02% -15,571.43% -115.56% -78.16% 7.85% -
  Horiz. % 13.61% -626.18% -574.35% -3.66% 23.56% 107.85% 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 1.74 1.76 2.66 2.91 2.01 0.92 31.07%
  QoQ % -20.69% -1.14% -33.83% -8.59% 44.78% 118.48% -
  Horiz. % 150.00% 189.13% 191.30% 289.13% 316.30% 218.48% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 -
Price 0.2100 0.1900 0.2600 0.3700 0.6700 0.7000 0.3500 -
P/RPS 5.21 7.41 7.11 4.41 7.39 5.11 5.85 -7.44%
  QoQ % -29.69% 4.22% 61.22% -40.32% 44.62% -12.65% -
  Horiz. % 89.06% 126.67% 121.54% 75.38% 126.32% 87.35% 100.00%
P/EPS 420.00 -6.62 -8.18 -740.00 191.43 65.22 79.55 203.51%
  QoQ % 6,444.41% 19.07% 98.89% -486.56% 193.51% -18.01% -
  Horiz. % 527.97% -8.32% -10.28% -930.23% 240.64% 81.99% 100.00%
EY 0.24 -15.11 -12.23 -0.14 0.52 1.53 1.26 -66.93%
  QoQ % 101.59% -23.55% -8,635.71% -126.92% -66.01% 21.43% -
  Horiz. % 19.05% -1,199.21% -970.63% -11.11% 41.27% 121.43% 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 1.52 1.38 1.57 1.41 2.53 2.70 1.40 5.64%
  QoQ % 10.14% -12.10% 11.35% -44.27% -6.30% 92.86% -
  Horiz. % 108.57% 98.57% 112.14% 100.71% 180.71% 192.86% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers