Highlights

[D&O] QoQ Quarter Result on 2013-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     398.68%    YoY -     136.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 123,887 100,510 108,394 100,496 72,190 59,842 48,475 87.25%
  QoQ % 23.26% -7.27% 7.86% 39.21% 20.63% 23.45% -
  Horiz. % 255.57% 207.34% 223.61% 207.32% 148.92% 123.45% 100.00%
PBT 2,096 979 954 2,738 1,481 -727 1,865 8.12%
  QoQ % 114.10% 2.62% -65.16% 84.88% 303.71% -138.98% -
  Horiz. % 112.39% 52.49% 51.15% 146.81% 79.41% -38.98% 100.00%
Tax -584 -785 448 -458 -382 -784 1,291 -
  QoQ % 25.61% -275.22% 197.82% -19.90% 51.28% -160.73% -
  Horiz. % -45.24% -60.81% 34.70% -35.48% -29.59% -60.73% 100.00%
NP 1,512 194 1,402 2,280 1,099 -1,511 3,156 -38.86%
  QoQ % 679.38% -86.16% -38.51% 107.46% 172.73% -147.88% -
  Horiz. % 47.91% 6.15% 44.42% 72.24% 34.82% -47.88% 100.00%
NP to SH 286 -427 701 1,506 302 -2,069 1,939 -72.18%
  QoQ % 166.98% -160.91% -53.45% 398.68% 114.60% -206.70% -
  Horiz. % 14.75% -22.02% 36.15% 77.67% 15.58% -106.70% 100.00%
Tax Rate 27.86 % 80.18 % -46.96 % 16.73 % 25.79 % - % -69.22 % -
  QoQ % -65.25% 270.74% -380.69% -35.13% 0.00% 0.00% -
  Horiz. % -40.25% -115.83% 67.84% -24.17% -37.26% 0.00% 100.00%
Total Cost 122,375 100,316 106,992 98,216 71,091 61,353 45,319 94.27%
  QoQ % 21.99% -6.24% 8.94% 38.16% 15.87% 35.38% -
  Horiz. % 270.03% 221.36% 236.09% 216.72% 156.87% 135.38% 100.00%
Net Worth 0 136,746 126,880 127,407 125,631 133,992 134,150 -
  QoQ % 0.00% 7.78% -0.41% 1.41% -6.24% -0.12% -
  Horiz. % 0.00% 101.94% 94.58% 94.97% 93.65% 99.88% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 136,746 126,880 127,407 125,631 133,992 134,150 -
  QoQ % 0.00% 7.78% -0.41% 1.41% -6.24% -0.12% -
  Horiz. % 0.00% 101.94% 94.58% 94.97% 93.65% 99.88% 100.00%
NOSH 953,333 1,067,500 1,001,428 1,003,999 1,006,666 985,238 998,888 -3.07%
  QoQ % -10.69% 6.60% -0.26% -0.26% 2.17% -1.37% -
  Horiz. % 95.44% 106.87% 100.25% 100.51% 100.78% 98.63% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.22 % 0.19 % 1.29 % 2.27 % 1.52 % -2.52 % 6.51 % -67.35%
  QoQ % 542.11% -85.27% -43.17% 49.34% 160.32% -138.71% -
  Horiz. % 18.74% 2.92% 19.82% 34.87% 23.35% -38.71% 100.00%
ROE - % -0.31 % 0.55 % 1.18 % 0.24 % -1.54 % 1.45 % -
  QoQ % 0.00% -156.36% -53.39% 391.67% 115.58% -206.21% -
  Horiz. % 0.00% -21.38% 37.93% 81.38% 16.55% -106.21% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.00 9.42 10.82 10.01 7.17 6.07 4.85 93.31%
  QoQ % 38.00% -12.94% 8.09% 39.61% 18.12% 25.15% -
  Horiz. % 268.04% 194.23% 223.09% 206.39% 147.84% 125.15% 100.00%
EPS 0.02 -0.04 0.07 0.15 0.03 -0.21 0.20 -78.55%
  QoQ % 150.00% -157.14% -53.33% 400.00% 114.29% -205.00% -
  Horiz. % 10.00% -20.00% 35.00% 75.00% 15.00% -105.00% 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 0.0000 0.1281 0.1267 0.1269 0.1248 0.1360 0.1343 -
  QoQ % 0.00% 1.10% -0.16% 1.68% -8.24% 1.27% -
  Horiz. % 0.00% 95.38% 94.34% 94.49% 92.93% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.12 9.02 9.73 9.02 6.48 5.37 4.35 87.28%
  QoQ % 23.28% -7.30% 7.87% 39.20% 20.67% 23.45% -
  Horiz. % 255.63% 207.36% 223.68% 207.36% 148.97% 123.45% 100.00%
EPS 0.03 -0.04 0.06 0.14 0.03 -0.19 0.17 -68.64%
  QoQ % 175.00% -166.67% -57.14% 366.67% 115.79% -211.76% -
  Horiz. % 17.65% -23.53% 35.29% 82.35% 17.65% -111.76% 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 0.0000 0.1228 0.1139 0.1144 0.1128 0.1203 0.1205 -
  QoQ % 0.00% 7.81% -0.44% 1.42% -6.23% -0.17% -
  Horiz. % 0.00% 101.91% 94.52% 94.94% 93.61% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3600 0.2600 0.3450 0.3650 0.1750 0.1500 0.1400 -
P/RPS 2.77 2.76 3.19 3.65 2.44 2.47 2.88 -2.57%
  QoQ % 0.36% -13.48% -12.60% 49.59% -1.21% -14.24% -
  Horiz. % 96.18% 95.83% 110.76% 126.74% 84.72% 85.76% 100.00%
P/EPS 1,200.00 -650.00 492.86 243.33 583.33 -71.43 72.12 555.12%
  QoQ % 284.62% -231.88% 102.55% -58.29% 916.65% -199.04% -
  Horiz. % 1,663.89% -901.28% 683.39% 337.40% 808.83% -99.04% 100.00%
EY 0.08 -0.15 0.20 0.41 0.17 -1.40 1.39 -85.17%
  QoQ % 153.33% -175.00% -51.22% 141.18% 112.14% -200.72% -
  Horiz. % 5.76% -10.79% 14.39% 29.50% 12.23% -100.72% 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 0.00 2.03 2.72 2.88 1.40 1.10 1.04 -
  QoQ % 0.00% -25.37% -5.56% 105.71% 27.27% 5.77% -
  Horiz. % 0.00% 195.19% 261.54% 276.92% 134.62% 105.77% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 -
Price 0.3400 0.3850 0.2800 0.3100 0.3400 0.1800 0.1200 -
P/RPS 2.62 4.09 2.59 3.10 4.74 2.96 2.47 4.02%
  QoQ % -35.94% 57.92% -16.45% -34.60% 60.14% 19.84% -
  Horiz. % 106.07% 165.59% 104.86% 125.51% 191.90% 119.84% 100.00%
P/EPS 1,133.33 -962.50 400.00 206.67 1,133.33 -85.71 61.82 598.98%
  QoQ % 217.75% -340.62% 93.55% -81.76% 1,422.28% -238.64% -
  Horiz. % 1,833.27% -1,556.94% 647.04% 334.31% 1,833.27% -138.64% 100.00%
EY 0.09 -0.10 0.25 0.48 0.09 -1.17 1.62 -85.52%
  QoQ % 190.00% -140.00% -47.92% 433.33% 107.69% -172.22% -
  Horiz. % 5.56% -6.17% 15.43% 29.63% 5.56% -72.22% 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 0.00 3.01 2.21 2.44 2.72 1.32 0.89 -
  QoQ % 0.00% 36.20% -9.43% -10.29% 106.06% 48.31% -
  Horiz. % 0.00% 338.20% 248.31% 274.16% 305.62% 148.31% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers