Highlights

[D&O] QoQ Quarter Result on 2012-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -549.81%    YoY -     -599.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,475 51,182 46,703 45,865 41,639 46,457 44,352 6.08%
  QoQ % -5.29% 9.59% 1.83% 10.15% -10.37% 4.75% -
  Horiz. % 109.30% 115.40% 105.30% 103.41% 93.88% 104.75% 100.00%
PBT 1,865 -3,189 -584 -1,644 -1,388 -1,525 -93 -
  QoQ % 158.48% -446.06% 64.48% -18.44% 8.98% -1,539.78% -
  Horiz. % -2,005.38% 3,429.03% 627.96% 1,767.74% 1,492.47% 1,639.79% 100.00%
Tax 1,291 -646 -427 -450 326 -342 -766 -
  QoQ % 299.85% -51.29% 5.11% -238.04% 195.32% 55.35% -
  Horiz. % -168.54% 84.33% 55.74% 58.75% -42.56% 44.65% 100.00%
NP 3,156 -3,835 -1,011 -2,094 -1,062 -1,867 -859 -
  QoQ % 182.29% -279.33% 51.72% -97.18% 43.12% -117.35% -
  Horiz. % -367.40% 446.45% 117.69% 243.77% 123.63% 217.35% 100.00%
NP to SH 1,939 -4,146 -1,246 -2,366 526 -3,047 -1,198 -
  QoQ % 146.77% -232.74% 47.34% -549.81% 117.26% -154.34% -
  Horiz. % -161.85% 346.08% 104.01% 197.50% -43.91% 254.34% 100.00%
Tax Rate -69.22 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 45,319 55,017 47,714 47,959 42,701 48,324 45,211 0.16%
  QoQ % -17.63% 15.31% -0.51% 12.31% -11.64% 6.89% -
  Horiz. % 100.24% 121.69% 105.54% 106.08% 94.45% 106.89% 100.00%
Net Worth 134,150 129,809 129,104 133,087 129,181 132,691 0 -
  QoQ % 3.34% 0.55% -2.99% 3.02% -2.65% 0.00% -
  Horiz. % 101.10% 97.83% 97.30% 100.30% 97.35% 100.00% -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 134,150 129,809 129,104 133,087 129,181 132,691 0 -
  QoQ % 3.34% 0.55% -2.99% 3.02% -2.65% 0.00% -
  Horiz. % 101.10% 97.83% 97.30% 100.30% 97.35% 100.00% -
NOSH 998,888 987,142 958,461 985,833 945,000 982,903 1,340,000 -17.71%
  QoQ % 1.19% 2.99% -2.78% 4.32% -3.86% -26.65% -
  Horiz. % 74.54% 73.67% 71.53% 73.57% 70.52% 73.35% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.51 % -7.49 % -2.16 % -4.57 % -2.55 % -4.02 % -1.94 % -
  QoQ % 186.92% -246.76% 52.74% -79.22% 36.57% -107.22% -
  Horiz. % -335.57% 386.08% 111.34% 235.57% 131.44% 207.22% 100.00%
ROE 1.45 % -3.19 % -0.97 % -1.78 % 0.41 % -2.30 % - % -
  QoQ % 145.45% -228.87% 45.51% -534.15% 117.83% 0.00% -
  Horiz. % -63.04% 138.70% 42.17% 77.39% -17.83% 100.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.85 5.18 4.87 4.65 4.41 4.73 3.31 28.86%
  QoQ % -6.37% 6.37% 4.73% 5.44% -6.77% 42.90% -
  Horiz. % 146.53% 156.50% 147.13% 140.48% 133.23% 142.90% 100.00%
EPS 0.20 -0.42 -0.13 -0.24 0.05 -0.31 -0.12 -
  QoQ % 147.62% -223.08% 45.83% -580.00% 116.13% -158.33% -
  Horiz. % -166.67% 350.00% 108.33% 200.00% -41.67% 258.33% 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 0.1343 0.1315 0.1347 0.1350 0.1367 0.1350 0.0000 -
  QoQ % 2.13% -2.38% -0.22% -1.24% 1.26% 0.00% -
  Horiz. % 99.48% 97.41% 99.78% 100.00% 101.26% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.32 4.56 4.16 4.09 3.71 4.14 3.95 6.12%
  QoQ % -5.26% 9.62% 1.71% 10.24% -10.39% 4.81% -
  Horiz. % 109.37% 115.44% 105.32% 103.54% 93.92% 104.81% 100.00%
EPS 0.17 -0.37 -0.11 -0.21 0.05 -0.27 -0.11 -
  QoQ % 145.95% -236.36% 47.62% -520.00% 118.52% -145.45% -
  Horiz. % -154.55% 336.36% 100.00% 190.91% -45.45% 245.45% 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 0.1196 0.1157 0.1151 0.1187 0.1152 0.1183 0.0000 -
  QoQ % 3.37% 0.52% -3.03% 3.04% -2.62% 0.00% -
  Horiz. % 101.10% 97.80% 97.30% 100.34% 97.38% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1400 0.1400 0.1400 0.1700 0.1700 0.1700 0.2100 -
P/RPS 2.88 2.70 2.87 3.65 3.86 3.60 6.34 -40.77%
  QoQ % 6.67% -5.92% -21.37% -5.44% 7.22% -43.22% -
  Horiz. % 45.43% 42.59% 45.27% 57.57% 60.88% 56.78% 100.00%
P/EPS 72.12 -33.33 -107.69 -70.83 305.42 -54.84 -234.89 -
  QoQ % 316.38% 69.05% -52.04% -123.19% 656.93% 76.65% -
  Horiz. % -30.70% 14.19% 45.85% 30.15% -130.03% 23.35% 100.00%
EY 1.39 -3.00 -0.93 -1.41 0.33 -1.82 -0.43 -
  QoQ % 146.33% -222.58% 34.04% -527.27% 118.13% -323.26% -
  Horiz. % -323.26% 697.67% 216.28% 327.91% -76.74% 423.26% 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 1.04 1.06 1.04 1.26 1.24 1.26 0.00 -
  QoQ % -1.89% 1.92% -17.46% 1.61% -1.59% 0.00% -
  Horiz. % 82.54% 84.13% 82.54% 100.00% 98.41% 100.00% -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.1200 0.1600 0.1400 0.1400 0.1800 0.1700 0.1900 -
P/RPS 2.47 3.09 2.87 3.01 4.09 3.60 5.74 -42.86%
  QoQ % -20.06% 7.67% -4.65% -26.41% 13.61% -37.28% -
  Horiz. % 43.03% 53.83% 50.00% 52.44% 71.25% 62.72% 100.00%
P/EPS 61.82 -38.10 -107.69 -58.33 323.38 -54.84 -212.52 -
  QoQ % 262.26% 64.62% -84.62% -118.04% 689.68% 74.20% -
  Horiz. % -29.09% 17.93% 50.67% 27.45% -152.16% 25.80% 100.00%
EY 1.62 -2.63 -0.93 -1.71 0.31 -1.82 -0.47 -
  QoQ % 161.60% -182.80% 45.61% -651.61% 117.03% -287.23% -
  Horiz. % -344.68% 559.57% 197.87% 363.83% -65.96% 387.23% 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 0.89 1.22 1.04 1.04 1.32 1.26 0.00 -
  QoQ % -27.05% 17.31% 0.00% -21.21% 4.76% 0.00% -
  Horiz. % 70.63% 96.83% 82.54% 82.54% 104.76% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers