Highlights

[D&O] QoQ Quarter Result on 2015-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -43.71%    YoY -     1,458.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 103,085 100,839 97,533 106,961 122,195 113,084 90,868 8.75%
  QoQ % 2.23% 3.39% -8.81% -12.47% 8.06% 24.45% -
  Horiz. % 113.44% 110.97% 107.33% 117.71% 134.48% 124.45% 100.00%
PBT 6,921 6,677 3,806 4,081 6,189 6,136 2,706 86.70%
  QoQ % 3.65% 75.43% -6.74% -34.06% 0.86% 126.76% -
  Horiz. % 255.76% 246.75% 140.65% 150.81% 228.71% 226.76% 100.00%
Tax -2,683 -609 -294 -415 -493 -311 -336 297.99%
  QoQ % -340.56% -107.14% 29.16% 15.82% -58.52% 7.44% -
  Horiz. % 798.51% 181.25% 87.50% 123.51% 146.73% 92.56% 100.00%
NP 4,238 6,068 3,512 3,666 5,696 5,825 2,370 47.17%
  QoQ % -30.16% 72.78% -4.20% -35.64% -2.21% 145.78% -
  Horiz. % 178.82% 256.03% 148.19% 154.68% 240.34% 245.78% 100.00%
NP to SH 2,520 3,277 1,677 2,057 3,654 4,015 496 194.66%
  QoQ % -23.10% 95.41% -18.47% -43.71% -8.99% 709.48% -
  Horiz. % 508.06% 660.69% 338.10% 414.72% 736.69% 809.48% 100.00%
Tax Rate 38.77 % 9.12 % 7.72 % 10.17 % 7.97 % 5.07 % 12.42 % 113.15%
  QoQ % 325.11% 18.13% -24.09% 27.60% 57.20% -59.18% -
  Horiz. % 312.16% 73.43% 62.16% 81.88% 64.17% 40.82% 100.00%
Total Cost 98,847 94,771 94,021 103,295 116,499 107,259 88,498 7.63%
  QoQ % 4.30% 0.80% -8.98% -11.33% 8.61% 21.20% -
  Horiz. % 111.69% 107.09% 106.24% 116.72% 131.64% 121.20% 100.00%
Net Worth 185,316 186,788 184,371 183,856 150,406 145,127 141,558 19.61%
  QoQ % -0.79% 1.31% 0.28% 22.24% 3.64% 2.52% -
  Horiz. % 130.91% 131.95% 130.24% 129.88% 106.25% 102.52% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 185,316 186,788 184,371 183,856 150,406 145,127 141,558 19.61%
  QoQ % -0.79% 1.31% 0.28% 22.24% 3.64% 2.52% -
  Horiz. % 130.91% 131.95% 130.24% 129.88% 106.25% 102.52% 100.00%
NOSH 969,230 993,030 986,470 979,523 987,567 979,268 991,999 -1.53%
  QoQ % -2.40% 0.66% 0.71% -0.81% 0.85% -1.28% -
  Horiz. % 97.70% 100.10% 99.44% 98.74% 99.55% 98.72% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.11 % 6.02 % 3.60 % 3.43 % 4.66 % 5.15 % 2.61 % 35.24%
  QoQ % -31.73% 67.22% 4.96% -26.39% -9.51% 97.32% -
  Horiz. % 157.47% 230.65% 137.93% 131.42% 178.54% 197.32% 100.00%
ROE 1.36 % 1.75 % 0.91 % 1.12 % 2.43 % 2.77 % 0.35 % 146.55%
  QoQ % -22.29% 92.31% -18.75% -53.91% -12.27% 691.43% -
  Horiz. % 388.57% 500.00% 260.00% 320.00% 694.29% 791.43% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.64 10.15 9.89 10.92 12.37 11.55 9.16 10.47%
  QoQ % 4.83% 2.63% -9.43% -11.72% 7.10% 26.09% -
  Horiz. % 116.16% 110.81% 107.97% 119.21% 135.04% 126.09% 100.00%
EPS 0.26 0.33 0.17 0.21 0.37 0.41 0.05 199.25%
  QoQ % -21.21% 94.12% -19.05% -43.24% -9.76% 720.00% -
  Horiz. % 520.00% 660.00% 340.00% 420.00% 740.00% 820.00% 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 0.1912 0.1881 0.1869 0.1877 0.1523 0.1482 0.1427 21.47%
  QoQ % 1.65% 0.64% -0.43% 23.24% 2.77% 3.85% -
  Horiz. % 133.99% 131.81% 130.97% 131.53% 106.73% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.26 9.05 8.76 9.60 10.97 10.15 8.16 8.77%
  QoQ % 2.32% 3.31% -8.75% -12.49% 8.08% 24.39% -
  Horiz. % 113.48% 110.91% 107.35% 117.65% 134.44% 124.39% 100.00%
EPS 0.23 0.29 0.15 0.18 0.33 0.36 0.04 219.93%
  QoQ % -20.69% 93.33% -16.67% -45.45% -8.33% 800.00% -
  Horiz. % 575.00% 725.00% 375.00% 450.00% 825.00% 900.00% 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 0.1664 0.1677 0.1656 0.1651 0.1351 0.1303 0.1271 19.62%
  QoQ % -0.78% 1.27% 0.30% 22.21% 3.68% 2.52% -
  Horiz. % 130.92% 131.94% 130.29% 129.90% 106.29% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3300 0.2650 0.3200 0.3650 0.3350 0.2650 0.2550 -
P/RPS 3.10 2.61 3.24 3.34 2.71 2.29 2.78 7.51%
  QoQ % 18.77% -19.44% -2.99% 23.25% 18.34% -17.63% -
  Horiz. % 111.51% 93.88% 116.55% 120.14% 97.48% 82.37% 100.00%
P/EPS 126.92 80.30 188.24 173.81 90.54 64.63 510.00 -60.34%
  QoQ % 58.06% -57.34% 8.30% 91.97% 40.09% -87.33% -
  Horiz. % 24.89% 15.75% 36.91% 34.08% 17.75% 12.67% 100.00%
EY 0.79 1.25 0.53 0.58 1.10 1.55 0.20 149.26%
  QoQ % -36.80% 135.85% -8.62% -47.27% -29.03% 675.00% -
  Horiz. % 395.00% 625.00% 265.00% 290.00% 550.00% 775.00% 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 1.73 1.41 1.71 1.94 2.20 1.79 1.79 -2.24%
  QoQ % 22.70% -17.54% -11.86% -11.82% 22.91% 0.00% -
  Horiz. % 96.65% 78.77% 95.53% 108.38% 122.91% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 25/05/16 24/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.3050 0.3500 0.3000 0.3650 0.3800 0.2600 0.2800 -
P/RPS 2.87 3.45 3.03 3.34 3.07 2.25 3.06 -4.17%
  QoQ % -16.81% 13.86% -9.28% 8.79% 36.44% -26.47% -
  Horiz. % 93.79% 112.75% 99.02% 109.15% 100.33% 73.53% 100.00%
P/EPS 117.31 106.06 176.47 173.81 102.70 63.41 560.00 -64.63%
  QoQ % 10.61% -39.90% 1.53% 69.24% 61.96% -88.68% -
  Horiz. % 20.95% 18.94% 31.51% 31.04% 18.34% 11.32% 100.00%
EY 0.85 0.94 0.57 0.58 0.97 1.58 0.18 180.67%
  QoQ % -9.57% 64.91% -1.72% -40.21% -38.61% 777.78% -
  Horiz. % 472.22% 522.22% 316.67% 322.22% 538.89% 877.78% 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 1.60 1.86 1.61 1.94 2.50 1.75 1.96 -12.62%
  QoQ % -13.98% 15.53% -17.01% -22.40% 42.86% -10.71% -
  Horiz. % 81.63% 94.90% 82.14% 98.98% 127.55% 89.29% 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