Highlights

[D&O] QoQ Quarter Result on 2009-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     146.79%    YoY -     479.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,655 56,431 65,813 100,529 43,391 36,231 27,908 17.72%
  QoQ % -36.82% -14.26% -34.53% 131.68% 19.76% 29.82% -
  Horiz. % 127.76% 202.20% 235.82% 360.22% 155.48% 129.82% 100.00%
PBT -44,750 -1,291 4,357 10,797 7,856 14 138 -
  QoQ % -3,366.31% -129.63% -59.65% 37.44% 56,014.29% -89.86% -
  Horiz. % -32,427.54% -935.51% 3,157.25% 7,823.91% 5,692.75% 10.14% 100.00%
Tax 4,649 -14 -267 -235 -12 -83 -14 -
  QoQ % 33,307.14% 94.76% -13.62% -1,858.33% 85.54% -492.86% -
  Horiz. % -33,207.14% 100.00% 1,907.14% 1,678.57% 85.71% 592.86% 100.00%
NP -40,101 -1,305 4,090 10,562 7,844 -69 124 -
  QoQ % -2,972.87% -131.91% -61.28% 34.65% 11,468.12% -155.65% -
  Horiz. % -32,339.52% -1,052.42% 3,298.39% 8,517.74% 6,325.81% -55.65% 100.00%
NP to SH -31,015 -336 2,539 7,870 3,189 1,473 1,285 -
  QoQ % -9,130.66% -113.23% -67.74% 146.79% 116.50% 14.63% -
  Horiz. % -2,413.62% -26.15% 197.59% 612.45% 248.17% 114.63% 100.00%
Tax Rate - % - % 6.13 % 2.18 % 0.15 % 592.86 % 10.14 % -
  QoQ % 0.00% 0.00% 181.19% 1,353.33% -99.97% 5,746.75% -
  Horiz. % 0.00% 0.00% 60.45% 21.50% 1.48% 5,846.75% 100.00%
Total Cost 75,756 57,736 61,723 89,967 35,547 36,300 27,784 95.05%
  QoQ % 31.21% -6.46% -31.39% 153.09% -2.07% 30.65% -
  Horiz. % 272.66% 207.80% 222.15% 323.81% 127.94% 130.65% 100.00%
Net Worth 161,121 176,668 192,238 189,998 180,685 182,357 175,188 -5.42%
  QoQ % -8.80% -8.10% 1.18% 5.15% -0.92% 4.09% -
  Horiz. % 91.97% 100.85% 109.73% 108.45% 103.14% 104.09% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 161,121 176,668 192,238 189,998 180,685 182,357 175,188 -5.42%
  QoQ % -8.80% -8.10% 1.18% 5.15% -0.92% 4.09% -
  Horiz. % 91.97% 100.85% 109.73% 108.45% 103.14% 104.09% 100.00%
NOSH 975,314 671,999 725,428 733,302 724,772 736,499 713,888 23.10%
  QoQ % 45.14% -7.37% -1.07% 1.18% -1.59% 3.17% -
  Horiz. % 136.62% 94.13% 101.62% 102.72% 101.52% 103.17% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -112.47 % -2.31 % 6.21 % 10.51 % 18.08 % -0.19 % 0.44 % -
  QoQ % -4,768.83% -137.20% -40.91% -41.87% 9,615.79% -143.18% -
  Horiz. % -25,561.37% -525.00% 1,411.36% 2,388.64% 4,109.09% -43.18% 100.00%
ROE -19.25 % -0.19 % 1.32 % 4.14 % 1.76 % 0.81 % 0.73 % -
  QoQ % -10,031.58% -114.39% -68.12% 135.23% 117.28% 10.96% -
  Horiz. % -2,636.99% -26.03% 180.82% 567.12% 241.10% 110.96% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.66 8.40 9.07 13.71 5.99 4.92 3.91 -4.31%
  QoQ % -56.43% -7.39% -33.84% 128.88% 21.75% 25.83% -
  Horiz. % 93.61% 214.83% 231.97% 350.64% 153.20% 125.83% 100.00%
EPS -3.18 -0.05 0.35 0.81 0.44 0.20 0.18 -
  QoQ % -6,260.00% -114.29% -56.79% 84.09% 120.00% 11.11% -
  Horiz. % -1,766.67% -27.78% 194.44% 450.00% 244.44% 111.11% 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 0.1652 0.2629 0.2650 0.2591 0.2493 0.2476 0.2454 -23.17%
  QoQ % -37.16% -0.79% 2.28% 3.93% 0.69% 0.90% -
  Horiz. % 67.32% 107.13% 107.99% 105.58% 101.59% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.19 5.04 5.88 8.98 3.88 3.24 2.49 17.94%
  QoQ % -36.71% -14.29% -34.52% 131.44% 19.75% 30.12% -
  Horiz. % 128.11% 202.41% 236.14% 360.64% 155.82% 130.12% 100.00%
EPS -2.77 -0.03 0.23 0.70 0.28 0.13 0.11 -
  QoQ % -9,133.33% -113.04% -67.14% 150.00% 115.38% 18.18% -
  Horiz. % -2,518.18% -27.27% 209.09% 636.36% 254.55% 118.18% 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 0.1440 0.1579 0.1718 0.1698 0.1615 0.1630 0.1566 -5.43%
  QoQ % -8.80% -8.09% 1.18% 5.14% -0.92% 4.09% -
  Horiz. % 91.95% 100.83% 109.71% 108.43% 103.13% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2900 0.7000 0.7700 0.5200 0.2300 0.1700 0.2900 -
P/RPS 7.93 8.34 8.49 3.79 3.84 3.46 7.42 4.53%
  QoQ % -4.92% -1.77% 124.01% -1.30% 10.98% -53.37% -
  Horiz. % 106.87% 112.40% 114.42% 51.08% 51.75% 46.63% 100.00%
P/EPS -9.12 -1,400.00 220.00 48.45 52.27 85.00 161.11 -
  QoQ % 99.35% -736.36% 354.08% -7.31% -38.51% -47.24% -
  Horiz. % -5.66% -868.97% 136.55% 30.07% 32.44% 52.76% 100.00%
EY -10.97 -0.07 0.45 2.06 1.91 1.18 0.62 -
  QoQ % -15,571.43% -115.56% -78.16% 7.85% 61.86% 90.32% -
  Horiz. % -1,769.35% -11.29% 72.58% 332.26% 308.06% 190.32% 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 1.76 2.66 2.91 2.01 0.92 0.69 1.18 30.51%
  QoQ % -33.83% -8.59% 44.78% 118.48% 33.33% -41.53% -
  Horiz. % 149.15% 225.42% 246.61% 170.34% 77.97% 58.47% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 28/05/09 -
Price 0.2600 0.3700 0.6700 0.7000 0.3500 0.2300 0.1900 -
P/RPS 7.11 4.41 7.39 5.11 5.85 4.68 4.86 28.84%
  QoQ % 61.22% -40.32% 44.62% -12.65% 25.00% -3.70% -
  Horiz. % 146.30% 90.74% 152.06% 105.14% 120.37% 96.30% 100.00%
P/EPS -8.18 -740.00 191.43 65.22 79.55 115.00 105.56 -
  QoQ % 98.89% -486.56% 193.51% -18.01% -30.83% 8.94% -
  Horiz. % -7.75% -701.02% 181.35% 61.78% 75.36% 108.94% 100.00%
EY -12.23 -0.14 0.52 1.53 1.26 0.87 0.95 -
  QoQ % -8,635.71% -126.92% -66.01% 21.43% 44.83% -8.42% -
  Horiz. % -1,287.37% -14.74% 54.74% 161.05% 132.63% 91.58% 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 1.57 1.41 2.53 2.70 1.40 0.93 0.77 60.73%
  QoQ % 11.35% -44.27% -6.30% 92.86% 50.54% 20.78% -
  Horiz. % 203.90% 183.12% 328.57% 350.65% 181.82% 120.78% 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.
 


 

252  230  503  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.32+0.01 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers