Highlights

[D&O] QoQ Quarter Result on 2011-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     101.69%    YoY -     -81.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 41,639 46,457 44,352 38,223 24,995 35,655 56,431 -18.30%
  QoQ % -10.37% 4.75% 16.03% 52.92% -29.90% -36.82% -
  Horiz. % 73.79% 82.33% 78.60% 67.73% 44.29% 63.18% 100.00%
PBT -1,388 -1,525 -93 747 -50,910 -44,750 -1,291 4.93%
  QoQ % 8.98% -1,539.78% -112.45% 101.47% -13.77% -3,366.31% -
  Horiz. % 107.51% 118.13% 7.20% -57.86% 3,943.45% 3,466.31% 100.00%
Tax 326 -342 -766 -480 -220 4,649 -14 -
  QoQ % 195.32% 55.35% -59.58% -118.18% -104.73% 33,307.14% -
  Horiz. % -2,328.57% 2,442.86% 5,471.43% 3,428.57% 1,571.43% -33,207.14% 100.00%
NP -1,062 -1,867 -859 267 -51,130 -40,101 -1,305 -12.80%
  QoQ % 43.12% -117.35% -421.72% 100.52% -27.50% -2,972.87% -
  Horiz. % 81.38% 143.07% 65.82% -20.46% 3,918.01% 3,072.87% 100.00%
NP to SH 526 -3,047 -1,198 474 -27,966 -31,015 -336 -
  QoQ % 117.26% -154.34% -352.74% 101.69% 9.83% -9,130.66% -
  Horiz. % -156.55% 906.85% 356.55% -141.07% 8,323.21% 9,230.66% 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% 100.00% - - -
Total Cost 42,701 48,324 45,211 37,956 76,125 75,756 57,736 -18.17%
  QoQ % -11.64% 6.89% 19.11% -50.14% 0.49% 31.21% -
  Horiz. % 73.96% 83.70% 78.31% 65.74% 131.85% 131.21% 100.00%
Net Worth 129,181 132,691 0 130,918 134,275 161,121 176,668 -18.79%
  QoQ % -2.65% 0.00% 0.00% -2.50% -16.66% -8.80% -
  Horiz. % 73.12% 75.11% 0.00% 74.10% 76.00% 91.20% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 129,181 132,691 0 130,918 134,275 161,121 176,668 -18.79%
  QoQ % -2.65% 0.00% 0.00% -2.50% -16.66% -8.80% -
  Horiz. % 73.12% 75.11% 0.00% 74.10% 76.00% 91.20% 100.00%
NOSH 945,000 982,903 1,340,000 947,999 974,425 975,314 671,999 25.44%
  QoQ % -3.86% -26.65% 41.35% -2.71% -0.09% 45.14% -
  Horiz. % 140.62% 146.27% 199.40% 141.07% 145.00% 145.14% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.55 % -4.02 % -1.94 % 0.70 % -204.56 % -112.47 % -2.31 % 6.79%
  QoQ % 36.57% -107.22% -377.14% 100.34% -81.88% -4,768.83% -
  Horiz. % 110.39% 174.03% 83.98% -30.30% 8,855.41% 4,868.83% 100.00%
ROE 0.41 % -2.30 % - % 0.36 % -20.83 % -19.25 % -0.19 % -
  QoQ % 117.83% 0.00% 0.00% 101.73% -8.21% -10,031.58% -
  Horiz. % -215.79% 1,210.53% 0.00% -189.47% 10,963.16% 10,131.58% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.41 4.73 3.31 4.03 2.57 3.66 8.40 -34.84%
  QoQ % -6.77% 42.90% -17.87% 56.81% -29.78% -56.43% -
  Horiz. % 52.50% 56.31% 39.40% 47.98% 30.60% 43.57% 100.00%
EPS 0.05 -0.31 -0.12 0.05 -2.87 -3.18 -0.05 -
  QoQ % 116.13% -158.33% -340.00% 101.74% 9.75% -6,260.00% -
  Horiz. % -100.00% 620.00% 240.00% -100.00% 5,740.00% 6,360.00% 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 0.1367 0.1350 0.0000 0.1381 0.1378 0.1652 0.2629 -35.26%
  QoQ % 1.26% 0.00% 0.00% 0.22% -16.59% -37.16% -
  Horiz. % 52.00% 51.35% 0.00% 52.53% 52.42% 62.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.72 4.15 3.96 3.42 2.23 3.19 5.04 -18.28%
  QoQ % -10.36% 4.80% 15.79% 53.36% -30.09% -36.71% -
  Horiz. % 73.81% 82.34% 78.57% 67.86% 44.25% 63.29% 100.00%
EPS 0.05 -0.27 -0.11 0.04 -2.50 -2.77 -0.03 -
  QoQ % 118.52% -145.45% -375.00% 101.60% 9.75% -9,133.33% -
  Horiz. % -166.67% 900.00% 366.67% -133.33% 8,333.33% 9,233.33% 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 0.1154 0.1186 0.0000 0.1170 0.1200 0.1440 0.1579 -18.82%
  QoQ % -2.70% 0.00% 0.00% -2.50% -16.67% -8.80% -
  Horiz. % 73.08% 75.11% 0.00% 74.10% 76.00% 91.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1700 0.1700 0.2100 0.1900 0.2400 0.2900 0.7000 -
P/RPS 3.86 3.60 6.34 4.71 9.36 7.93 8.34 -40.08%
  QoQ % 7.22% -43.22% 34.61% -49.68% 18.03% -4.92% -
  Horiz. % 46.28% 43.17% 76.02% 56.47% 112.23% 95.08% 100.00%
P/EPS 305.42 -54.84 -234.89 380.00 -8.36 -9.12 -1,400.00 -
  QoQ % 656.93% 76.65% -161.81% 4,645.45% 8.33% 99.35% -
  Horiz. % -21.82% 3.92% 16.78% -27.14% 0.60% 0.65% 100.00%
EY 0.33 -1.82 -0.43 0.26 -11.96 -10.97 -0.07 -
  QoQ % 118.13% -323.26% -265.38% 102.17% -9.02% -15,571.43% -
  Horiz. % -471.43% 2,600.00% 614.29% -371.43% 17,085.71% 15,671.43% 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 1.24 1.26 0.00 1.38 1.74 1.76 2.66 -39.80%
  QoQ % -1.59% 0.00% 0.00% -20.69% -1.14% -33.83% -
  Horiz. % 46.62% 47.37% 0.00% 51.88% 65.41% 66.17% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 -
Price 0.1800 0.1700 0.1900 0.2100 0.1900 0.2600 0.3700 -
P/RPS 4.09 3.60 5.74 5.21 7.41 7.11 4.41 -4.88%
  QoQ % 13.61% -37.28% 10.17% -29.69% 4.22% 61.22% -
  Horiz. % 92.74% 81.63% 130.16% 118.14% 168.03% 161.22% 100.00%
P/EPS 323.38 -54.84 -212.52 420.00 -6.62 -8.18 -740.00 -
  QoQ % 689.68% 74.20% -150.60% 6,444.41% 19.07% 98.89% -
  Horiz. % -43.70% 7.41% 28.72% -56.76% 0.89% 1.11% 100.00%
EY 0.31 -1.82 -0.47 0.24 -15.11 -12.23 -0.14 -
  QoQ % 117.03% -287.23% -295.83% 101.59% -23.55% -8,635.71% -
  Horiz. % -221.43% 1,300.00% 335.71% -171.43% 10,792.86% 8,735.71% 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 1.32 1.26 0.00 1.52 1.38 1.57 1.41 -4.29%
  QoQ % 4.76% 0.00% 0.00% 10.14% -12.10% 11.35% -
  Horiz. % 93.62% 89.36% 0.00% 107.80% 97.87% 111.35% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers