Highlights

[D&O] QoQ Quarter Result on 2016-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     95.41%    YoY -     -18.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 118,362 128,642 103,085 100,839 97,533 106,961 122,195 -2.10%
  QoQ % -7.99% 24.79% 2.23% 3.39% -8.81% -12.47% -
  Horiz. % 96.86% 105.28% 84.36% 82.52% 79.82% 87.53% 100.00%
PBT 8,174 12,171 6,921 6,677 3,806 4,081 6,189 20.36%
  QoQ % -32.84% 75.86% 3.65% 75.43% -6.74% -34.06% -
  Horiz. % 132.07% 196.66% 111.83% 107.88% 61.50% 65.94% 100.00%
Tax -1,143 -4,927 -2,683 -609 -294 -415 -493 75.08%
  QoQ % 76.80% -83.64% -340.56% -107.14% 29.16% 15.82% -
  Horiz. % 231.85% 999.39% 544.22% 123.53% 59.63% 84.18% 100.00%
NP 7,031 7,244 4,238 6,068 3,512 3,666 5,696 15.06%
  QoQ % -2.94% 70.93% -30.16% 72.78% -4.20% -35.64% -
  Horiz. % 123.44% 127.18% 74.40% 106.53% 61.66% 64.36% 100.00%
NP to SH 4,986 3,799 2,520 3,277 1,677 2,057 3,654 23.00%
  QoQ % 31.25% 50.75% -23.10% 95.41% -18.47% -43.71% -
  Horiz. % 136.45% 103.97% 68.97% 89.68% 45.89% 56.29% 100.00%
Tax Rate 13.98 % 40.48 % 38.77 % 9.12 % 7.72 % 10.17 % 7.97 % 45.40%
  QoQ % -65.46% 4.41% 325.11% 18.13% -24.09% 27.60% -
  Horiz. % 175.41% 507.90% 486.45% 114.43% 96.86% 127.60% 100.00%
Total Cost 111,331 121,398 98,847 94,771 94,021 103,295 116,499 -2.98%
  QoQ % -8.29% 22.81% 4.30% 0.80% -8.98% -11.33% -
  Horiz. % 95.56% 104.21% 84.85% 81.35% 80.71% 88.67% 100.00%
Net Worth 206,819 196,011 185,316 186,788 184,371 183,856 150,406 23.63%
  QoQ % 5.51% 5.77% -0.79% 1.31% 0.28% 22.24% -
  Horiz. % 137.51% 130.32% 123.21% 124.19% 122.58% 122.24% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,986 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 100.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 206,819 196,011 185,316 186,788 184,371 183,856 150,406 23.63%
  QoQ % 5.51% 5.77% -0.79% 1.31% 0.28% 22.24% -
  Horiz. % 137.51% 130.32% 123.21% 124.19% 122.58% 122.24% 100.00%
NOSH 997,200 983,499 969,230 993,030 986,470 979,523 987,567 0.65%
  QoQ % 1.39% 1.47% -2.40% 0.66% 0.71% -0.81% -
  Horiz. % 100.98% 99.59% 98.14% 100.55% 99.89% 99.19% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.94 % 5.63 % 4.11 % 6.02 % 3.60 % 3.43 % 4.66 % 17.54%
  QoQ % 5.51% 36.98% -31.73% 67.22% 4.96% -26.39% -
  Horiz. % 127.47% 120.82% 88.20% 129.18% 77.25% 73.61% 100.00%
ROE 2.41 % 1.94 % 1.36 % 1.75 % 0.91 % 1.12 % 2.43 % -0.55%
  QoQ % 24.23% 42.65% -22.29% 92.31% -18.75% -53.91% -
  Horiz. % 99.18% 79.84% 55.97% 72.02% 37.45% 46.09% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.87 13.08 10.64 10.15 9.89 10.92 12.37 -2.71%
  QoQ % -9.25% 22.93% 4.83% 2.63% -9.43% -11.72% -
  Horiz. % 95.96% 105.74% 86.01% 82.05% 79.95% 88.28% 100.00%
EPS 0.50 0.38 0.26 0.33 0.17 0.21 0.37 22.21%
  QoQ % 31.58% 46.15% -21.21% 94.12% -19.05% -43.24% -
  Horiz. % 135.14% 102.70% 70.27% 89.19% 45.95% 56.76% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.2074 0.1993 0.1912 0.1881 0.1869 0.1877 0.1523 22.84%
  QoQ % 4.06% 4.24% 1.65% 0.64% -0.43% 23.24% -
  Horiz. % 136.18% 130.86% 125.54% 123.51% 122.72% 123.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,100
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.37 11.27 9.03 8.84 8.55 9.37 10.71 -2.13%
  QoQ % -7.99% 24.81% 2.15% 3.39% -8.75% -12.51% -
  Horiz. % 96.83% 105.23% 84.31% 82.54% 79.83% 87.49% 100.00%
EPS 0.44 0.33 0.22 0.29 0.15 0.18 0.32 23.63%
  QoQ % 33.33% 50.00% -24.14% 93.33% -16.67% -43.75% -
  Horiz. % 137.50% 103.13% 68.75% 90.62% 46.88% 56.25% 100.00%
DPS 0.44 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. % 100.00% - - - - - -
NAPS 0.1812 0.1718 0.1624 0.1637 0.1616 0.1611 0.1318 23.62%
  QoQ % 5.47% 5.79% -0.79% 1.30% 0.31% 22.23% -
  Horiz. % 137.48% 130.35% 123.22% 124.20% 122.61% 122.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6200 0.3000 0.3300 0.2650 0.3200 0.3650 0.3350 -
P/RPS 5.22 2.29 3.10 2.61 3.24 3.34 2.71 54.75%
  QoQ % 127.95% -26.13% 18.77% -19.44% -2.99% 23.25% -
  Horiz. % 192.62% 84.50% 114.39% 96.31% 119.56% 123.25% 100.00%
P/EPS 124.00 77.67 126.92 80.30 188.24 173.81 90.54 23.30%
  QoQ % 59.65% -38.80% 58.06% -57.34% 8.30% 91.97% -
  Horiz. % 136.96% 85.79% 140.18% 88.69% 207.91% 191.97% 100.00%
EY 0.81 1.29 0.79 1.25 0.53 0.58 1.10 -18.44%
  QoQ % -37.21% 63.29% -36.80% 135.85% -8.62% -47.27% -
  Horiz. % 73.64% 117.27% 71.82% 113.64% 48.18% 52.73% 100.00%
DY 0.81 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. % 100.00% - - - - - -
P/NAPS 2.99 1.51 1.73 1.41 1.71 1.94 2.20 22.67%
  QoQ % 98.01% -12.72% 22.70% -17.54% -11.86% -11.82% -
  Horiz. % 135.91% 68.64% 78.64% 64.09% 77.73% 88.18% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 22/02/17 24/11/16 29/08/16 25/05/16 24/02/16 25/11/15 -
Price 0.6450 0.4000 0.3050 0.3500 0.3000 0.3650 0.3800 -
P/RPS 5.43 3.06 2.87 3.45 3.03 3.34 3.07 46.20%
  QoQ % 77.45% 6.62% -16.81% 13.86% -9.28% 8.79% -
  Horiz. % 176.87% 99.67% 93.49% 112.38% 98.70% 108.79% 100.00%
P/EPS 129.00 103.55 117.31 106.06 176.47 173.81 102.70 16.40%
  QoQ % 24.58% -11.73% 10.61% -39.90% 1.53% 69.24% -
  Horiz. % 125.61% 100.83% 114.23% 103.27% 171.83% 169.24% 100.00%
EY 0.78 0.97 0.85 0.94 0.57 0.58 0.97 -13.52%
  QoQ % -19.59% 14.12% -9.57% 64.91% -1.72% -40.21% -
  Horiz. % 80.41% 100.00% 87.63% 96.91% 58.76% 59.79% 100.00%
DY 0.78 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. % 100.00% - - - - - -
P/NAPS 3.11 2.01 1.60 1.86 1.61 1.94 2.50 15.65%
  QoQ % 54.73% 25.62% -13.98% 15.53% -17.01% -22.40% -
  Horiz. % 124.40% 80.40% 64.00% 74.40% 64.40% 77.60% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS