Highlights

[D&O] QoQ Quarter Result on 2011-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     117.26%    YoY -     101.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 51,182 46,703 45,865 41,639 46,457 44,352 38,223 21.42%
  QoQ % 9.59% 1.83% 10.15% -10.37% 4.75% 16.03% -
  Horiz. % 133.90% 122.19% 119.99% 108.94% 121.54% 116.03% 100.00%
PBT -3,189 -584 -1,644 -1,388 -1,525 -93 747 -
  QoQ % -446.06% 64.48% -18.44% 8.98% -1,539.78% -112.45% -
  Horiz. % -426.91% -78.18% -220.08% -185.81% -204.15% -12.45% 100.00%
Tax -646 -427 -450 326 -342 -766 -480 21.83%
  QoQ % -51.29% 5.11% -238.04% 195.32% 55.35% -59.58% -
  Horiz. % 134.58% 88.96% 93.75% -67.92% 71.25% 159.58% 100.00%
NP -3,835 -1,011 -2,094 -1,062 -1,867 -859 267 -
  QoQ % -279.33% 51.72% -97.18% 43.12% -117.35% -421.72% -
  Horiz. % -1,436.33% -378.65% -784.27% -397.75% -699.25% -321.72% 100.00%
NP to SH -4,146 -1,246 -2,366 526 -3,047 -1,198 474 -
  QoQ % -232.74% 47.34% -549.81% 117.26% -154.34% -352.74% -
  Horiz. % -874.68% -262.87% -499.16% 110.97% -642.83% -252.74% 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% 0.00% 100.00%
Total Cost 55,017 47,714 47,959 42,701 48,324 45,211 37,956 27.99%
  QoQ % 15.31% -0.51% 12.31% -11.64% 6.89% 19.11% -
  Horiz. % 144.95% 125.71% 126.35% 112.50% 127.32% 119.11% 100.00%
Net Worth 129,809 129,104 133,087 129,181 132,691 0 130,918 -0.56%
  QoQ % 0.55% -2.99% 3.02% -2.65% 0.00% 0.00% -
  Horiz. % 99.15% 98.61% 101.66% 98.67% 101.35% 0.00% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,809 129,104 133,087 129,181 132,691 0 130,918 -0.56%
  QoQ % 0.55% -2.99% 3.02% -2.65% 0.00% 0.00% -
  Horiz. % 99.15% 98.61% 101.66% 98.67% 101.35% 0.00% 100.00%
NOSH 987,142 958,461 985,833 945,000 982,903 1,340,000 947,999 2.73%
  QoQ % 2.99% -2.78% 4.32% -3.86% -26.65% 41.35% -
  Horiz. % 104.13% 101.10% 103.99% 99.68% 103.68% 141.35% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -7.49 % -2.16 % -4.57 % -2.55 % -4.02 % -1.94 % 0.70 % -
  QoQ % -246.76% 52.74% -79.22% 36.57% -107.22% -377.14% -
  Horiz. % -1,070.00% -308.57% -652.86% -364.29% -574.29% -277.14% 100.00%
ROE -3.19 % -0.97 % -1.78 % 0.41 % -2.30 % - % 0.36 % -
  QoQ % -228.87% 45.51% -534.15% 117.83% 0.00% 0.00% -
  Horiz. % -886.11% -269.44% -494.44% 113.89% -638.89% 0.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.18 4.87 4.65 4.41 4.73 3.31 4.03 18.16%
  QoQ % 6.37% 4.73% 5.44% -6.77% 42.90% -17.87% -
  Horiz. % 128.54% 120.84% 115.38% 109.43% 117.37% 82.13% 100.00%
EPS -0.42 -0.13 -0.24 0.05 -0.31 -0.12 0.05 -
  QoQ % -223.08% 45.83% -580.00% 116.13% -158.33% -340.00% -
  Horiz. % -840.00% -260.00% -480.00% 100.00% -620.00% -240.00% 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 0.1315 0.1347 0.1350 0.1367 0.1350 0.0000 0.1381 -3.20%
  QoQ % -2.38% -0.22% -1.24% 1.26% 0.00% 0.00% -
  Horiz. % 95.22% 97.54% 97.76% 98.99% 97.76% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.60 4.19 4.12 3.74 4.17 3.98 3.43 21.55%
  QoQ % 9.79% 1.70% 10.16% -10.31% 4.77% 16.03% -
  Horiz. % 134.11% 122.16% 120.12% 109.04% 121.57% 116.03% 100.00%
EPS -0.37 -0.11 -0.21 0.05 -0.27 -0.11 0.04 -
  QoQ % -236.36% 47.62% -520.00% 118.52% -145.45% -375.00% -
  Horiz. % -925.00% -275.00% -525.00% 125.00% -675.00% -275.00% 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 0.1166 0.1159 0.1195 0.1160 0.1191 0.0000 0.1176 -0.57%
  QoQ % 0.60% -3.01% 3.02% -2.60% 0.00% 0.00% -
  Horiz. % 99.15% 98.55% 101.62% 98.64% 101.28% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1400 0.1400 0.1700 0.1700 0.1700 0.2100 0.1900 -
P/RPS 2.70 2.87 3.65 3.86 3.60 6.34 4.71 -30.92%
  QoQ % -5.92% -21.37% -5.44% 7.22% -43.22% 34.61% -
  Horiz. % 57.32% 60.93% 77.49% 81.95% 76.43% 134.61% 100.00%
P/EPS -33.33 -107.69 -70.83 305.42 -54.84 -234.89 380.00 -
  QoQ % 69.05% -52.04% -123.19% 656.93% 76.65% -161.81% -
  Horiz. % -8.77% -28.34% -18.64% 80.37% -14.43% -61.81% 100.00%
EY -3.00 -0.93 -1.41 0.33 -1.82 -0.43 0.26 -
  QoQ % -222.58% 34.04% -527.27% 118.13% -323.26% -265.38% -
  Horiz. % -1,153.85% -357.69% -542.31% 126.92% -700.00% -165.38% 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 1.06 1.04 1.26 1.24 1.26 0.00 1.38 -16.09%
  QoQ % 1.92% -17.46% 1.61% -1.59% 0.00% 0.00% -
  Horiz. % 76.81% 75.36% 91.30% 89.86% 91.30% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.1600 0.1400 0.1400 0.1800 0.1700 0.1900 0.2100 -
P/RPS 3.09 2.87 3.01 4.09 3.60 5.74 5.21 -29.34%
  QoQ % 7.67% -4.65% -26.41% 13.61% -37.28% 10.17% -
  Horiz. % 59.31% 55.09% 57.77% 78.50% 69.10% 110.17% 100.00%
P/EPS -38.10 -107.69 -58.33 323.38 -54.84 -212.52 420.00 -
  QoQ % 64.62% -84.62% -118.04% 689.68% 74.20% -150.60% -
  Horiz. % -9.07% -25.64% -13.89% 77.00% -13.06% -50.60% 100.00%
EY -2.63 -0.93 -1.71 0.31 -1.82 -0.47 0.24 -
  QoQ % -182.80% 45.61% -651.61% 117.03% -287.23% -295.83% -
  Horiz. % -1,095.83% -387.50% -712.50% 129.17% -758.33% -195.83% 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 1.22 1.04 1.04 1.32 1.26 0.00 1.52 -13.60%
  QoQ % 17.31% 0.00% -21.21% 4.76% 0.00% 0.00% -
  Horiz. % 80.26% 68.42% 68.42% 86.84% 82.89% 0.00% 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