Highlights

[D&O] QoQ Quarter Result on 2010-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.74%    YoY -     97.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,995 35,655 56,431 65,813 100,529 43,391 36,231 -21.87%
  QoQ % -29.90% -36.82% -14.26% -34.53% 131.68% 19.76% -
  Horiz. % 68.99% 98.41% 155.75% 181.65% 277.47% 119.76% 100.00%
PBT -50,910 -44,750 -1,291 4,357 10,797 7,856 14 -
  QoQ % -13.77% -3,366.31% -129.63% -59.65% 37.44% 56,014.29% -
  Horiz. % -363,642.84% -319,642.84% -9,221.43% 31,121.43% 77,121.43% 56,114.29% 100.00%
Tax -220 4,649 -14 -267 -235 -12 -83 91.19%
  QoQ % -104.73% 33,307.14% 94.76% -13.62% -1,858.33% 85.54% -
  Horiz. % 265.06% -5,601.20% 16.87% 321.69% 283.13% 14.46% 100.00%
NP -51,130 -40,101 -1,305 4,090 10,562 7,844 -69 7,990.78%
  QoQ % -27.50% -2,972.87% -131.91% -61.28% 34.65% 11,468.12% -
  Horiz. % 74,101.45% 58,117.39% 1,891.30% -5,927.54% -15,307.25% -11,368.12% 100.00%
NP to SH -27,966 -31,015 -336 2,539 7,870 3,189 1,473 -
  QoQ % 9.83% -9,130.66% -113.23% -67.74% 146.79% 116.50% -
  Horiz. % -1,898.57% -2,105.57% -22.81% 172.37% 534.28% 216.50% 100.00%
Tax Rate - % - % - % 6.13 % 2.18 % 0.15 % 592.86 % -
  QoQ % 0.00% 0.00% 0.00% 181.19% 1,353.33% -99.97% -
  Horiz. % 0.00% 0.00% 0.00% 1.03% 0.37% 0.03% 100.00%
Total Cost 76,125 75,756 57,736 61,723 89,967 35,547 36,300 63.62%
  QoQ % 0.49% 31.21% -6.46% -31.39% 153.09% -2.07% -
  Horiz. % 209.71% 208.69% 159.05% 170.04% 247.84% 97.93% 100.00%
Net Worth 134,275 161,121 176,668 192,238 189,998 180,685 182,357 -18.41%
  QoQ % -16.66% -8.80% -8.10% 1.18% 5.15% -0.92% -
  Horiz. % 73.63% 88.36% 96.88% 105.42% 104.19% 99.08% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 134,275 161,121 176,668 192,238 189,998 180,685 182,357 -18.41%
  QoQ % -16.66% -8.80% -8.10% 1.18% 5.15% -0.92% -
  Horiz. % 73.63% 88.36% 96.88% 105.42% 104.19% 99.08% 100.00%
NOSH 974,425 975,314 671,999 725,428 733,302 724,772 736,499 20.46%
  QoQ % -0.09% 45.14% -7.37% -1.07% 1.18% -1.59% -
  Horiz. % 132.30% 132.43% 91.24% 98.50% 99.57% 98.41% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -204.56 % -112.47 % -2.31 % 6.21 % 10.51 % 18.08 % -0.19 % 10,271.82%
  QoQ % -81.88% -4,768.83% -137.20% -40.91% -41.87% 9,615.79% -
  Horiz. % 107,663.16% 59,194.74% 1,215.79% -3,268.42% -5,531.58% -9,515.79% 100.00%
ROE -20.83 % -19.25 % -0.19 % 1.32 % 4.14 % 1.76 % 0.81 % -
  QoQ % -8.21% -10,031.58% -114.39% -68.12% 135.23% 117.28% -
  Horiz. % -2,571.60% -2,376.54% -23.46% 162.96% 511.11% 217.28% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.57 3.66 8.40 9.07 13.71 5.99 4.92 -35.06%
  QoQ % -29.78% -56.43% -7.39% -33.84% 128.88% 21.75% -
  Horiz. % 52.24% 74.39% 170.73% 184.35% 278.66% 121.75% 100.00%
EPS -2.87 -3.18 -0.05 0.35 0.81 0.44 0.20 -
  QoQ % 9.75% -6,260.00% -114.29% -56.79% 84.09% 120.00% -
  Horiz. % -1,435.00% -1,590.00% -25.00% 175.00% 405.00% 220.00% 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 0.1378 0.1652 0.2629 0.2650 0.2591 0.2493 0.2476 -32.27%
  QoQ % -16.59% -37.16% -0.79% 2.28% 3.93% 0.69% -
  Horiz. % 55.65% 66.72% 106.18% 107.03% 104.64% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.24 3.20 5.07 5.91 9.03 3.90 3.25 -21.92%
  QoQ % -30.00% -36.88% -14.21% -34.55% 131.54% 20.00% -
  Horiz. % 68.92% 98.46% 156.00% 181.85% 277.85% 120.00% 100.00%
EPS -2.51 -2.78 -0.03 0.23 0.71 0.29 0.13 -
  QoQ % 9.71% -9,166.67% -113.04% -67.61% 144.83% 123.08% -
  Horiz. % -1,930.77% -2,138.46% -23.08% 176.92% 546.15% 223.08% 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 0.1206 0.1447 0.1586 0.1726 0.1706 0.1622 0.1637 -18.38%
  QoQ % -16.66% -8.76% -8.11% 1.17% 5.18% -0.92% -
  Horiz. % 73.67% 88.39% 96.88% 105.44% 104.22% 99.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2400 0.2900 0.7000 0.7700 0.5200 0.2300 0.1700 -
P/RPS 9.36 7.93 8.34 8.49 3.79 3.84 3.46 93.80%
  QoQ % 18.03% -4.92% -1.77% 124.01% -1.30% 10.98% -
  Horiz. % 270.52% 229.19% 241.04% 245.38% 109.54% 110.98% 100.00%
P/EPS -8.36 -9.12 -1,400.00 220.00 48.45 52.27 85.00 -
  QoQ % 8.33% 99.35% -736.36% 354.08% -7.31% -38.51% -
  Horiz. % -9.84% -10.73% -1,647.06% 258.82% 57.00% 61.49% 100.00%
EY -11.96 -10.97 -0.07 0.45 2.06 1.91 1.18 -
  QoQ % -9.02% -15,571.43% -115.56% -78.16% 7.85% 61.86% -
  Horiz. % -1,013.56% -929.66% -5.93% 38.14% 174.58% 161.86% 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 1.74 1.76 2.66 2.91 2.01 0.92 0.69 84.96%
  QoQ % -1.14% -33.83% -8.59% 44.78% 118.48% 33.33% -
  Horiz. % 252.17% 255.07% 385.51% 421.74% 291.30% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 26/05/10 25/02/10 19/11/09 24/08/09 -
Price 0.1900 0.2600 0.3700 0.6700 0.7000 0.3500 0.2300 -
P/RPS 7.41 7.11 4.41 7.39 5.11 5.85 4.68 35.73%
  QoQ % 4.22% 61.22% -40.32% 44.62% -12.65% 25.00% -
  Horiz. % 158.33% 151.92% 94.23% 157.91% 109.19% 125.00% 100.00%
P/EPS -6.62 -8.18 -740.00 191.43 65.22 79.55 115.00 -
  QoQ % 19.07% 98.89% -486.56% 193.51% -18.01% -30.83% -
  Horiz. % -5.76% -7.11% -643.48% 166.46% 56.71% 69.17% 100.00%
EY -15.11 -12.23 -0.14 0.52 1.53 1.26 0.87 -
  QoQ % -23.55% -8,635.71% -126.92% -66.01% 21.43% 44.83% -
  Horiz. % -1,736.78% -1,405.75% -16.09% 59.77% 175.86% 144.83% 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 1.38 1.57 1.41 2.53 2.70 1.40 0.93 30.00%
  QoQ % -12.10% 11.35% -44.27% -6.30% 92.86% 50.54% -
  Horiz. % 148.39% 168.82% 151.61% 272.04% 290.32% 150.54% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers