Highlights

[D&O] QoQ Quarter Result on 2013-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     114.60%    YoY -     124.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 100,510 108,394 100,496 72,190 59,842 48,475 51,182 56.88%
  QoQ % -7.27% 7.86% 39.21% 20.63% 23.45% -5.29% -
  Horiz. % 196.38% 211.78% 196.35% 141.05% 116.92% 94.71% 100.00%
PBT 979 954 2,738 1,481 -727 1,865 -3,189 -
  QoQ % 2.62% -65.16% 84.88% 303.71% -138.98% 158.48% -
  Horiz. % -30.70% -29.92% -85.86% -46.44% 22.80% -58.48% 100.00%
Tax -785 448 -458 -382 -784 1,291 -646 13.89%
  QoQ % -275.22% 197.82% -19.90% 51.28% -160.73% 299.85% -
  Horiz. % 121.52% -69.35% 70.90% 59.13% 121.36% -199.85% 100.00%
NP 194 1,402 2,280 1,099 -1,511 3,156 -3,835 -
  QoQ % -86.16% -38.51% 107.46% 172.73% -147.88% 182.29% -
  Horiz. % -5.06% -36.56% -59.45% -28.66% 39.40% -82.29% 100.00%
NP to SH -427 701 1,506 302 -2,069 1,939 -4,146 -78.06%
  QoQ % -160.91% -53.45% 398.68% 114.60% -206.70% 146.77% -
  Horiz. % 10.30% -16.91% -36.32% -7.28% 49.90% -46.77% 100.00%
Tax Rate 80.18 % -46.96 % 16.73 % 25.79 % - % -69.22 % - % -
  QoQ % 270.74% -380.69% -35.13% 0.00% 0.00% 0.00% -
  Horiz. % -115.83% 67.84% -24.17% -37.26% 0.00% 100.00% -
Total Cost 100,316 106,992 98,216 71,091 61,353 45,319 55,017 49.31%
  QoQ % -6.24% 8.94% 38.16% 15.87% 35.38% -17.63% -
  Horiz. % 182.34% 194.47% 178.52% 129.22% 111.52% 82.37% 100.00%
Net Worth 136,746 126,880 127,407 125,631 133,992 134,150 129,809 3.54%
  QoQ % 7.78% -0.41% 1.41% -6.24% -0.12% 3.34% -
  Horiz. % 105.34% 97.74% 98.15% 96.78% 103.22% 103.34% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,746 126,880 127,407 125,631 133,992 134,150 129,809 3.54%
  QoQ % 7.78% -0.41% 1.41% -6.24% -0.12% 3.34% -
  Horiz. % 105.34% 97.74% 98.15% 96.78% 103.22% 103.34% 100.00%
NOSH 1,067,500 1,001,428 1,003,999 1,006,666 985,238 998,888 987,142 5.36%
  QoQ % 6.60% -0.26% -0.26% 2.17% -1.37% 1.19% -
  Horiz. % 108.14% 101.45% 101.71% 101.98% 99.81% 101.19% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.19 % 1.29 % 2.27 % 1.52 % -2.52 % 6.51 % -7.49 % -
  QoQ % -85.27% -43.17% 49.34% 160.32% -138.71% 186.92% -
  Horiz. % -2.54% -17.22% -30.31% -20.29% 33.64% -86.92% 100.00%
ROE -0.31 % 0.55 % 1.18 % 0.24 % -1.54 % 1.45 % -3.19 % -78.89%
  QoQ % -156.36% -53.39% 391.67% 115.58% -206.21% 145.45% -
  Horiz. % 9.72% -17.24% -36.99% -7.52% 48.28% -45.45% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.42 10.82 10.01 7.17 6.07 4.85 5.18 49.04%
  QoQ % -12.94% 8.09% 39.61% 18.12% 25.15% -6.37% -
  Horiz. % 181.85% 208.88% 193.24% 138.42% 117.18% 93.63% 100.00%
EPS -0.04 0.07 0.15 0.03 -0.21 0.20 -0.42 -79.18%
  QoQ % -157.14% -53.33% 400.00% 114.29% -205.00% 147.62% -
  Horiz. % 9.52% -16.67% -35.71% -7.14% 50.00% -47.62% 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 0.1281 0.1267 0.1269 0.1248 0.1360 0.1343 0.1315 -1.73%
  QoQ % 1.10% -0.16% 1.68% -8.24% 1.27% 2.13% -
  Horiz. % 97.41% 96.35% 96.50% 94.90% 103.42% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.02 9.73 9.02 6.48 5.37 4.35 4.60 56.73%
  QoQ % -7.30% 7.87% 39.20% 20.67% 23.45% -5.43% -
  Horiz. % 196.09% 211.52% 196.09% 140.87% 116.74% 94.57% 100.00%
EPS -0.04 0.06 0.14 0.03 -0.19 0.17 -0.37 -77.34%
  QoQ % -166.67% -57.14% 366.67% 115.79% -211.76% 145.95% -
  Horiz. % 10.81% -16.22% -37.84% -8.11% 51.35% -45.95% 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 0.1228 0.1139 0.1144 0.1128 0.1203 0.1205 0.1166 3.52%
  QoQ % 7.81% -0.44% 1.42% -6.23% -0.17% 3.34% -
  Horiz. % 105.32% 97.68% 98.11% 96.74% 103.17% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2600 0.3450 0.3650 0.1750 0.1500 0.1400 0.1400 -
P/RPS 2.76 3.19 3.65 2.44 2.47 2.88 2.70 1.48%
  QoQ % -13.48% -12.60% 49.59% -1.21% -14.24% 6.67% -
  Horiz. % 102.22% 118.15% 135.19% 90.37% 91.48% 106.67% 100.00%
P/EPS -650.00 492.86 243.33 583.33 -71.43 72.12 -33.33 625.84%
  QoQ % -231.88% 102.55% -58.29% 916.65% -199.04% 316.38% -
  Horiz. % 1,950.19% -1,478.73% -730.06% -1,750.17% 214.31% -216.38% 100.00%
EY -0.15 0.20 0.41 0.17 -1.40 1.39 -3.00 -86.45%
  QoQ % -175.00% -51.22% 141.18% 112.14% -200.72% 146.33% -
  Horiz. % 5.00% -6.67% -13.67% -5.67% 46.67% -46.33% 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 2.03 2.72 2.88 1.40 1.10 1.04 1.06 54.28%
  QoQ % -25.37% -5.56% 105.71% 27.27% 5.77% -1.89% -
  Horiz. % 191.51% 256.60% 271.70% 132.08% 103.77% 98.11% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 -
Price 0.3850 0.2800 0.3100 0.3400 0.1800 0.1200 0.1600 -
P/RPS 4.09 2.59 3.10 4.74 2.96 2.47 3.09 20.57%
  QoQ % 57.92% -16.45% -34.60% 60.14% 19.84% -20.06% -
  Horiz. % 132.36% 83.82% 100.32% 153.40% 95.79% 79.94% 100.00%
P/EPS -962.50 400.00 206.67 1,133.33 -85.71 61.82 -38.10 762.66%
  QoQ % -340.62% 93.55% -81.76% 1,422.28% -238.64% 262.26% -
  Horiz. % 2,526.25% -1,049.87% -542.44% -2,974.62% 224.96% -162.26% 100.00%
EY -0.10 0.25 0.48 0.09 -1.17 1.62 -2.63 -88.72%
  QoQ % -140.00% -47.92% 433.33% 107.69% -172.22% 161.60% -
  Horiz. % 3.80% -9.51% -18.25% -3.42% 44.49% -61.60% 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 3.01 2.21 2.44 2.72 1.32 0.89 1.22 82.69%
  QoQ % 36.20% -9.43% -10.29% 106.06% 48.31% -27.05% -
  Horiz. % 246.72% 181.15% 200.00% 222.95% 108.20% 72.95% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers