Highlights

[D&O] QoQ Quarter Result on 2011-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -154.34%    YoY -     90.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,703 45,865 41,639 46,457 44,352 38,223 24,995 51.76%
  QoQ % 1.83% 10.15% -10.37% 4.75% 16.03% 52.92% -
  Horiz. % 186.85% 183.50% 166.59% 185.87% 177.44% 152.92% 100.00%
PBT -584 -1,644 -1,388 -1,525 -93 747 -50,910 -94.93%
  QoQ % 64.48% -18.44% 8.98% -1,539.78% -112.45% 101.47% -
  Horiz. % 1.15% 3.23% 2.73% 3.00% 0.18% -1.47% 100.00%
Tax -427 -450 326 -342 -766 -480 -220 55.66%
  QoQ % 5.11% -238.04% 195.32% 55.35% -59.58% -118.18% -
  Horiz. % 194.09% 204.55% -148.18% 155.45% 348.18% 218.18% 100.00%
NP -1,011 -2,094 -1,062 -1,867 -859 267 -51,130 -92.71%
  QoQ % 51.72% -97.18% 43.12% -117.35% -421.72% 100.52% -
  Horiz. % 1.98% 4.10% 2.08% 3.65% 1.68% -0.52% 100.00%
NP to SH -1,246 -2,366 526 -3,047 -1,198 474 -27,966 -87.46%
  QoQ % 47.34% -549.81% 117.26% -154.34% -352.74% 101.69% -
  Horiz. % 4.46% 8.46% -1.88% 10.90% 4.28% -1.69% 100.00%
Tax Rate - % - % - % - % - % 64.26 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 47,714 47,959 42,701 48,324 45,211 37,956 76,125 -26.78%
  QoQ % -0.51% 12.31% -11.64% 6.89% 19.11% -50.14% -
  Horiz. % 62.68% 63.00% 56.09% 63.48% 59.39% 49.86% 100.00%
Net Worth 129,104 133,087 129,181 132,691 0 130,918 134,275 -2.59%
  QoQ % -2.99% 3.02% -2.65% 0.00% 0.00% -2.50% -
  Horiz. % 96.15% 99.12% 96.21% 98.82% 0.00% 97.50% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 129,104 133,087 129,181 132,691 0 130,918 134,275 -2.59%
  QoQ % -2.99% 3.02% -2.65% 0.00% 0.00% -2.50% -
  Horiz. % 96.15% 99.12% 96.21% 98.82% 0.00% 97.50% 100.00%
NOSH 958,461 985,833 945,000 982,903 1,340,000 947,999 974,425 -1.10%
  QoQ % -2.78% 4.32% -3.86% -26.65% 41.35% -2.71% -
  Horiz. % 98.36% 101.17% 96.98% 100.87% 137.52% 97.29% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.16 % -4.57 % -2.55 % -4.02 % -1.94 % 0.70 % -204.56 % -95.20%
  QoQ % 52.74% -79.22% 36.57% -107.22% -377.14% 100.34% -
  Horiz. % 1.06% 2.23% 1.25% 1.97% 0.95% -0.34% 100.00%
ROE -0.97 % -1.78 % 0.41 % -2.30 % - % 0.36 % -20.83 % -87.08%
  QoQ % 45.51% -534.15% 117.83% 0.00% 0.00% 101.73% -
  Horiz. % 4.66% 8.55% -1.97% 11.04% 0.00% -1.73% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.87 4.65 4.41 4.73 3.31 4.03 2.57 53.19%
  QoQ % 4.73% 5.44% -6.77% 42.90% -17.87% 56.81% -
  Horiz. % 189.49% 180.93% 171.60% 184.05% 128.79% 156.81% 100.00%
EPS -0.13 -0.24 0.05 -0.31 -0.12 0.05 -2.87 -87.32%
  QoQ % 45.83% -580.00% 116.13% -158.33% -340.00% 101.74% -
  Horiz. % 4.53% 8.36% -1.74% 10.80% 4.18% -1.74% 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 0.1347 0.1350 0.1367 0.1350 0.0000 0.1381 0.1378 -1.51%
  QoQ % -0.22% -1.24% 1.26% 0.00% 0.00% 0.22% -
  Horiz. % 97.75% 97.97% 99.20% 97.97% 0.00% 100.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,749
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.15 4.07 3.70 4.13 3.94 3.40 2.22 51.81%
  QoQ % 1.97% 10.00% -10.41% 4.82% 15.88% 53.15% -
  Horiz. % 186.94% 183.33% 166.67% 186.04% 177.48% 153.15% 100.00%
EPS -0.11 -0.21 0.05 -0.27 -0.11 0.04 -2.48 -87.49%
  QoQ % 47.62% -520.00% 118.52% -145.45% -375.00% 101.61% -
  Horiz. % 4.44% 8.47% -2.02% 10.89% 4.44% -1.61% 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 0.1147 0.1182 0.1148 0.1179 0.0000 0.1163 0.1193 -2.59%
  QoQ % -2.96% 2.96% -2.63% 0.00% 0.00% -2.51% -
  Horiz. % 96.14% 99.08% 96.23% 98.83% 0.00% 97.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1400 0.1700 0.1700 0.1700 0.2100 0.1900 0.2400 -
P/RPS 2.87 3.65 3.86 3.60 6.34 4.71 9.36 -54.56%
  QoQ % -21.37% -5.44% 7.22% -43.22% 34.61% -49.68% -
  Horiz. % 30.66% 39.00% 41.24% 38.46% 67.74% 50.32% 100.00%
P/EPS -107.69 -70.83 305.42 -54.84 -234.89 380.00 -8.36 450.37%
  QoQ % -52.04% -123.19% 656.93% 76.65% -161.81% 4,645.45% -
  Horiz. % 1,288.16% 847.25% -3,653.35% 655.98% 2,809.69% -4,545.45% 100.00%
EY -0.93 -1.41 0.33 -1.82 -0.43 0.26 -11.96 -81.81%
  QoQ % 34.04% -527.27% 118.13% -323.26% -265.38% 102.17% -
  Horiz. % 7.78% 11.79% -2.76% 15.22% 3.60% -2.17% 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 1.04 1.26 1.24 1.26 0.00 1.38 1.74 -29.07%
  QoQ % -17.46% 1.61% -1.59% 0.00% 0.00% -20.69% -
  Horiz. % 59.77% 72.41% 71.26% 72.41% 0.00% 79.31% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.1400 0.1400 0.1800 0.1700 0.1900 0.2100 0.1900 -
P/RPS 2.87 3.01 4.09 3.60 5.74 5.21 7.41 -46.90%
  QoQ % -4.65% -26.41% 13.61% -37.28% 10.17% -29.69% -
  Horiz. % 38.73% 40.62% 55.20% 48.58% 77.46% 70.31% 100.00%
P/EPS -107.69 -58.33 323.38 -54.84 -212.52 420.00 -6.62 543.11%
  QoQ % -84.62% -118.04% 689.68% 74.20% -150.60% 6,444.41% -
  Horiz. % 1,626.74% 881.12% -4,884.89% 828.40% 3,210.27% -6,344.41% 100.00%
EY -0.93 -1.71 0.31 -1.82 -0.47 0.24 -15.11 -84.44%
  QoQ % 45.61% -651.61% 117.03% -287.23% -295.83% 101.59% -
  Horiz. % 6.15% 11.32% -2.05% 12.05% 3.11% -1.59% 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 1.04 1.04 1.32 1.26 0.00 1.52 1.38 -17.20%
  QoQ % 0.00% -21.21% 4.76% 0.00% 0.00% 10.14% -
  Horiz. % 75.36% 75.36% 95.65% 91.30% 0.00% 110.14% 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
 
 

400  319  464  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 JAKS 0.79+0.03 
 MINETEC 0.14+0.015 
 SANICHI 0.04-0.005 

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