Highlights

[D&O] QoQ Quarter Result on 2012-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     47.34%    YoY -     -4.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 59,842 48,475 51,182 46,703 45,865 41,639 46,457 18.37%
  QoQ % 23.45% -5.29% 9.59% 1.83% 10.15% -10.37% -
  Horiz. % 128.81% 104.34% 110.17% 100.53% 98.73% 89.63% 100.00%
PBT -727 1,865 -3,189 -584 -1,644 -1,388 -1,525 -38.95%
  QoQ % -138.98% 158.48% -446.06% 64.48% -18.44% 8.98% -
  Horiz. % 47.67% -122.30% 209.11% 38.30% 107.80% 91.02% 100.00%
Tax -784 1,291 -646 -427 -450 326 -342 73.77%
  QoQ % -160.73% 299.85% -51.29% 5.11% -238.04% 195.32% -
  Horiz. % 229.24% -377.49% 188.89% 124.85% 131.58% -95.32% 100.00%
NP -1,511 3,156 -3,835 -1,011 -2,094 -1,062 -1,867 -13.14%
  QoQ % -147.88% 182.29% -279.33% 51.72% -97.18% 43.12% -
  Horiz. % 80.93% -169.04% 205.41% 54.15% 112.16% 56.88% 100.00%
NP to SH -2,069 1,939 -4,146 -1,246 -2,366 526 -3,047 -22.73%
  QoQ % -206.70% 146.77% -232.74% 47.34% -549.81% 117.26% -
  Horiz. % 67.90% -63.64% 136.07% 40.89% 77.65% -17.26% 100.00%
Tax Rate - % -69.22 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 61,353 45,319 55,017 47,714 47,959 42,701 48,324 17.23%
  QoQ % 35.38% -17.63% 15.31% -0.51% 12.31% -11.64% -
  Horiz. % 126.96% 93.78% 113.85% 98.74% 99.24% 88.36% 100.00%
Net Worth 133,992 134,150 129,809 129,104 133,087 129,181 132,691 0.65%
  QoQ % -0.12% 3.34% 0.55% -2.99% 3.02% -2.65% -
  Horiz. % 100.98% 101.10% 97.83% 97.30% 100.30% 97.35% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 133,992 134,150 129,809 129,104 133,087 129,181 132,691 0.65%
  QoQ % -0.12% 3.34% 0.55% -2.99% 3.02% -2.65% -
  Horiz. % 100.98% 101.10% 97.83% 97.30% 100.30% 97.35% 100.00%
NOSH 985,238 998,888 987,142 958,461 985,833 945,000 982,903 0.16%
  QoQ % -1.37% 1.19% 2.99% -2.78% 4.32% -3.86% -
  Horiz. % 100.24% 101.63% 100.43% 97.51% 100.30% 96.14% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.52 % 6.51 % -7.49 % -2.16 % -4.57 % -2.55 % -4.02 % -26.73%
  QoQ % -138.71% 186.92% -246.76% 52.74% -79.22% 36.57% -
  Horiz. % 62.69% -161.94% 186.32% 53.73% 113.68% 63.43% 100.00%
ROE -1.54 % 1.45 % -3.19 % -0.97 % -1.78 % 0.41 % -2.30 % -23.45%
  QoQ % -206.21% 145.45% -228.87% 45.51% -534.15% 117.83% -
  Horiz. % 66.96% -63.04% 138.70% 42.17% 77.39% -17.83% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.07 4.85 5.18 4.87 4.65 4.41 4.73 18.07%
  QoQ % 25.15% -6.37% 6.37% 4.73% 5.44% -6.77% -
  Horiz. % 128.33% 102.54% 109.51% 102.96% 98.31% 93.23% 100.00%
EPS -0.21 0.20 -0.42 -0.13 -0.24 0.05 -0.31 -22.85%
  QoQ % -205.00% 147.62% -223.08% 45.83% -580.00% 116.13% -
  Horiz. % 67.74% -64.52% 135.48% 41.94% 77.42% -16.13% 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 0.1360 0.1343 0.1315 0.1347 0.1350 0.1367 0.1350 0.49%
  QoQ % 1.27% 2.13% -2.38% -0.22% -1.24% 1.26% -
  Horiz. % 100.74% 99.48% 97.41% 99.78% 100.00% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.35 4.33 4.57 4.17 4.10 3.72 4.15 18.43%
  QoQ % 23.56% -5.25% 9.59% 1.71% 10.22% -10.36% -
  Horiz. % 128.92% 104.34% 110.12% 100.48% 98.80% 89.64% 100.00%
EPS -0.18 0.17 -0.37 -0.11 -0.21 0.05 -0.27 -23.67%
  QoQ % -205.88% 145.95% -236.36% 47.62% -520.00% 118.52% -
  Horiz. % 66.67% -62.96% 137.04% 40.74% 77.78% -18.52% 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 0.1197 0.1199 0.1160 0.1154 0.1189 0.1154 0.1186 0.62%
  QoQ % -0.17% 3.36% 0.52% -2.94% 3.03% -2.70% -
  Horiz. % 100.93% 101.10% 97.81% 97.30% 100.25% 97.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1500 0.1400 0.1400 0.1400 0.1700 0.1700 0.1700 -
P/RPS 2.47 2.88 2.70 2.87 3.65 3.86 3.60 -22.19%
  QoQ % -14.24% 6.67% -5.92% -21.37% -5.44% 7.22% -
  Horiz. % 68.61% 80.00% 75.00% 79.72% 101.39% 107.22% 100.00%
P/EPS -71.43 72.12 -33.33 -107.69 -70.83 305.42 -54.84 19.25%
  QoQ % -199.04% 316.38% 69.05% -52.04% -123.19% 656.93% -
  Horiz. % 130.25% -131.51% 60.78% 196.37% 129.16% -556.93% 100.00%
EY -1.40 1.39 -3.00 -0.93 -1.41 0.33 -1.82 -16.03%
  QoQ % -200.72% 146.33% -222.58% 34.04% -527.27% 118.13% -
  Horiz. % 76.92% -76.37% 164.84% 51.10% 77.47% -18.13% 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 1.10 1.04 1.06 1.04 1.26 1.24 1.26 -8.65%
  QoQ % 5.77% -1.89% 1.92% -17.46% 1.61% -1.59% -
  Horiz. % 87.30% 82.54% 84.13% 82.54% 100.00% 98.41% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 -
Price 0.1800 0.1200 0.1600 0.1400 0.1400 0.1800 0.1700 -
P/RPS 2.96 2.47 3.09 2.87 3.01 4.09 3.60 -12.22%
  QoQ % 19.84% -20.06% 7.67% -4.65% -26.41% 13.61% -
  Horiz. % 82.22% 68.61% 85.83% 79.72% 83.61% 113.61% 100.00%
P/EPS -85.71 61.82 -38.10 -107.69 -58.33 323.38 -54.84 34.64%
  QoQ % -238.64% 262.26% 64.62% -84.62% -118.04% 689.68% -
  Horiz. % 156.29% -112.73% 69.47% 196.37% 106.36% -589.68% 100.00%
EY -1.17 1.62 -2.63 -0.93 -1.71 0.31 -1.82 -25.49%
  QoQ % -172.22% 161.60% -182.80% 45.61% -651.61% 117.03% -
  Horiz. % 64.29% -89.01% 144.51% 51.10% 93.96% -17.03% 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 1.32 0.89 1.22 1.04 1.04 1.32 1.26 3.15%
  QoQ % 48.31% -27.05% 17.31% 0.00% -21.21% 4.76% -
  Horiz. % 104.76% 70.63% 96.83% 82.54% 82.54% 104.76% 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  733 

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 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers