Highlights

[D&O] QoQ Quarter Result on 2012-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     146.77%    YoY -     268.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,496 72,190 59,842 48,475 51,182 46,703 45,865 68.62%
  QoQ % 39.21% 20.63% 23.45% -5.29% 9.59% 1.83% -
  Horiz. % 219.11% 157.40% 130.47% 105.69% 111.59% 101.83% 100.00%
PBT 2,738 1,481 -727 1,865 -3,189 -584 -1,644 -
  QoQ % 84.88% 303.71% -138.98% 158.48% -446.06% 64.48% -
  Horiz. % -166.55% -90.09% 44.22% -113.44% 193.98% 35.52% 100.00%
Tax -458 -382 -784 1,291 -646 -427 -450 1.18%
  QoQ % -19.90% 51.28% -160.73% 299.85% -51.29% 5.11% -
  Horiz. % 101.78% 84.89% 174.22% -286.89% 143.56% 94.89% 100.00%
NP 2,280 1,099 -1,511 3,156 -3,835 -1,011 -2,094 -
  QoQ % 107.46% 172.73% -147.88% 182.29% -279.33% 51.72% -
  Horiz. % -108.88% -52.48% 72.16% -150.72% 183.14% 48.28% 100.00%
NP to SH 1,506 302 -2,069 1,939 -4,146 -1,246 -2,366 -
  QoQ % 398.68% 114.60% -206.70% 146.77% -232.74% 47.34% -
  Horiz. % -63.65% -12.76% 87.45% -81.95% 175.23% 52.66% 100.00%
Tax Rate 16.73 % 25.79 % - % -69.22 % - % - % - % -
  QoQ % -35.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -24.17% -37.26% 0.00% 100.00% - - -
Total Cost 98,216 71,091 61,353 45,319 55,017 47,714 47,959 61.20%
  QoQ % 38.16% 15.87% 35.38% -17.63% 15.31% -0.51% -
  Horiz. % 204.79% 148.23% 127.93% 94.50% 114.72% 99.49% 100.00%
Net Worth 127,407 125,631 133,992 134,150 129,809 129,104 133,087 -2.86%
  QoQ % 1.41% -6.24% -0.12% 3.34% 0.55% -2.99% -
  Horiz. % 95.73% 94.40% 100.68% 100.80% 97.54% 97.01% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,407 125,631 133,992 134,150 129,809 129,104 133,087 -2.86%
  QoQ % 1.41% -6.24% -0.12% 3.34% 0.55% -2.99% -
  Horiz. % 95.73% 94.40% 100.68% 100.80% 97.54% 97.01% 100.00%
NOSH 1,003,999 1,006,666 985,238 998,888 987,142 958,461 985,833 1.22%
  QoQ % -0.26% 2.17% -1.37% 1.19% 2.99% -2.78% -
  Horiz. % 101.84% 102.11% 99.94% 101.32% 100.13% 97.22% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.27 % 1.52 % -2.52 % 6.51 % -7.49 % -2.16 % -4.57 % -
  QoQ % 49.34% 160.32% -138.71% 186.92% -246.76% 52.74% -
  Horiz. % -49.67% -33.26% 55.14% -142.45% 163.89% 47.26% 100.00%
ROE 1.18 % 0.24 % -1.54 % 1.45 % -3.19 % -0.97 % -1.78 % -
  QoQ % 391.67% 115.58% -206.21% 145.45% -228.87% 45.51% -
  Horiz. % -66.29% -13.48% 86.52% -81.46% 179.21% 54.49% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.01 7.17 6.07 4.85 5.18 4.87 4.65 66.64%
  QoQ % 39.61% 18.12% 25.15% -6.37% 6.37% 4.73% -
  Horiz. % 215.27% 154.19% 130.54% 104.30% 111.40% 104.73% 100.00%
EPS 0.15 0.03 -0.21 0.20 -0.42 -0.13 -0.24 -
  QoQ % 400.00% 114.29% -205.00% 147.62% -223.08% 45.83% -
  Horiz. % -62.50% -12.50% 87.50% -83.33% 175.00% 54.17% 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 0.1269 0.1248 0.1360 0.1343 0.1315 0.1347 0.1350 -4.04%
  QoQ % 1.68% -8.24% 1.27% 2.13% -2.38% -0.22% -
  Horiz. % 94.00% 92.44% 100.74% 99.48% 97.41% 99.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.81 6.33 5.24 4.25 4.49 4.09 4.02 68.64%
  QoQ % 39.18% 20.80% 23.29% -5.35% 9.78% 1.74% -
  Horiz. % 219.15% 157.46% 130.35% 105.72% 111.69% 101.74% 100.00%
EPS 0.13 0.03 -0.18 0.17 -0.36 -0.11 -0.21 -
  QoQ % 333.33% 116.67% -205.88% 147.22% -227.27% 47.62% -
  Horiz. % -61.90% -14.29% 85.71% -80.95% 171.43% 52.38% 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 0.1117 0.1101 0.1174 0.1176 0.1138 0.1131 0.1166 -2.82%
  QoQ % 1.45% -6.22% -0.17% 3.34% 0.62% -3.00% -
  Horiz. % 95.80% 94.43% 100.69% 100.86% 97.60% 97.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3650 0.1750 0.1500 0.1400 0.1400 0.1400 0.1700 -
P/RPS 3.65 2.44 2.47 2.88 2.70 2.87 3.65 -
  QoQ % 49.59% -1.21% -14.24% 6.67% -5.92% -21.37% -
  Horiz. % 100.00% 66.85% 67.67% 78.90% 73.97% 78.63% 100.00%
P/EPS 243.33 583.33 -71.43 72.12 -33.33 -107.69 -70.83 -
  QoQ % -58.29% 916.65% -199.04% 316.38% 69.05% -52.04% -
  Horiz. % -343.54% -823.56% 100.85% -101.82% 47.06% 152.04% 100.00%
EY 0.41 0.17 -1.40 1.39 -3.00 -0.93 -1.41 -
  QoQ % 141.18% 112.14% -200.72% 146.33% -222.58% 34.04% -
  Horiz. % -29.08% -12.06% 99.29% -98.58% 212.77% 65.96% 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 2.88 1.40 1.10 1.04 1.06 1.04 1.26 73.43%
  QoQ % 105.71% 27.27% 5.77% -1.89% 1.92% -17.46% -
  Horiz. % 228.57% 111.11% 87.30% 82.54% 84.13% 82.54% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 -
Price 0.3100 0.3400 0.1800 0.1200 0.1600 0.1400 0.1400 -
P/RPS 3.10 4.74 2.96 2.47 3.09 2.87 3.01 1.98%
  QoQ % -34.60% 60.14% 19.84% -20.06% 7.67% -4.65% -
  Horiz. % 102.99% 157.48% 98.34% 82.06% 102.66% 95.35% 100.00%
P/EPS 206.67 1,133.33 -85.71 61.82 -38.10 -107.69 -58.33 -
  QoQ % -81.76% 1,422.28% -238.64% 262.26% 64.62% -84.62% -
  Horiz. % -354.31% -1,942.96% 146.94% -105.98% 65.32% 184.62% 100.00%
EY 0.48 0.09 -1.17 1.62 -2.63 -0.93 -1.71 -
  QoQ % 433.33% 107.69% -172.22% 161.60% -182.80% 45.61% -
  Horiz. % -28.07% -5.26% 68.42% -94.74% 153.80% 54.39% 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 2.44 2.72 1.32 0.89 1.22 1.04 1.04 76.47%
  QoQ % -10.29% 106.06% 48.31% -27.05% 17.31% 0.00% -
  Horiz. % 234.62% 261.54% 126.92% 85.58% 117.31% 100.00% 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.
 


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
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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