Highlights

[D&O] QoQ Quarter Result on 2013-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -206.70%    YoY -     12.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 108,394 100,496 72,190 59,842 48,475 51,182 46,703 75.03%
  QoQ % 7.86% 39.21% 20.63% 23.45% -5.29% 9.59% -
  Horiz. % 232.09% 215.18% 154.57% 128.13% 103.79% 109.59% 100.00%
PBT 954 2,738 1,481 -727 1,865 -3,189 -584 -
  QoQ % -65.16% 84.88% 303.71% -138.98% 158.48% -446.06% -
  Horiz. % -163.36% -468.84% -253.60% 124.49% -319.35% 546.06% 100.00%
Tax 448 -458 -382 -784 1,291 -646 -427 -
  QoQ % 197.82% -19.90% 51.28% -160.73% 299.85% -51.29% -
  Horiz. % -104.92% 107.26% 89.46% 183.61% -302.34% 151.29% 100.00%
NP 1,402 2,280 1,099 -1,511 3,156 -3,835 -1,011 -
  QoQ % -38.51% 107.46% 172.73% -147.88% 182.29% -279.33% -
  Horiz. % -138.67% -225.52% -108.70% 149.46% -312.17% 379.33% 100.00%
NP to SH 701 1,506 302 -2,069 1,939 -4,146 -1,246 -
  QoQ % -53.45% 398.68% 114.60% -206.70% 146.77% -232.74% -
  Horiz. % -56.26% -120.87% -24.24% 166.05% -155.62% 332.74% 100.00%
Tax Rate -46.96 % 16.73 % 25.79 % - % -69.22 % - % - % -
  QoQ % -380.69% -35.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.84% -24.17% -37.26% 0.00% 100.00% - -
Total Cost 106,992 98,216 71,091 61,353 45,319 55,017 47,714 71.07%
  QoQ % 8.94% 38.16% 15.87% 35.38% -17.63% 15.31% -
  Horiz. % 224.24% 205.84% 148.99% 128.58% 94.98% 115.31% 100.00%
Net Worth 126,880 127,407 125,631 133,992 134,150 129,809 129,104 -1.15%
  QoQ % -0.41% 1.41% -6.24% -0.12% 3.34% 0.55% -
  Horiz. % 98.28% 98.69% 97.31% 103.79% 103.91% 100.55% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,880 127,407 125,631 133,992 134,150 129,809 129,104 -1.15%
  QoQ % -0.41% 1.41% -6.24% -0.12% 3.34% 0.55% -
  Horiz. % 98.28% 98.69% 97.31% 103.79% 103.91% 100.55% 100.00%
NOSH 1,001,428 1,003,999 1,006,666 985,238 998,888 987,142 958,461 2.96%
  QoQ % -0.26% -0.26% 2.17% -1.37% 1.19% 2.99% -
  Horiz. % 104.48% 104.75% 105.03% 102.79% 104.22% 102.99% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.29 % 2.27 % 1.52 % -2.52 % 6.51 % -7.49 % -2.16 % -
  QoQ % -43.17% 49.34% 160.32% -138.71% 186.92% -246.76% -
  Horiz. % -59.72% -105.09% -70.37% 116.67% -301.39% 346.76% 100.00%
ROE 0.55 % 1.18 % 0.24 % -1.54 % 1.45 % -3.19 % -0.97 % -
  QoQ % -53.39% 391.67% 115.58% -206.21% 145.45% -228.87% -
  Horiz. % -56.70% -121.65% -24.74% 158.76% -149.48% 328.87% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.82 10.01 7.17 6.07 4.85 5.18 4.87 70.02%
  QoQ % 8.09% 39.61% 18.12% 25.15% -6.37% 6.37% -
  Horiz. % 222.18% 205.54% 147.23% 124.64% 99.59% 106.37% 100.00%
EPS 0.07 0.15 0.03 -0.21 0.20 -0.42 -0.13 -
  QoQ % -53.33% 400.00% 114.29% -205.00% 147.62% -223.08% -
  Horiz. % -53.85% -115.38% -23.08% 161.54% -153.85% 323.08% 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 0.1267 0.1269 0.1248 0.1360 0.1343 0.1315 0.1347 -3.99%
  QoQ % -0.16% 1.68% -8.24% 1.27% 2.13% -2.38% -
  Horiz. % 94.06% 94.21% 92.65% 100.97% 99.70% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,137,169
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.53 8.84 6.35 5.26 4.26 4.50 4.11 74.92%
  QoQ % 7.81% 39.21% 20.72% 23.47% -5.33% 9.49% -
  Horiz. % 231.87% 215.09% 154.50% 127.98% 103.65% 109.49% 100.00%
EPS 0.06 0.13 0.03 -0.18 0.17 -0.36 -0.11 -
  QoQ % -53.85% 333.33% 116.67% -205.88% 147.22% -227.27% -
  Horiz. % -54.55% -118.18% -27.27% 163.64% -154.55% 327.27% 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 0.1116 0.1120 0.1105 0.1178 0.1180 0.1142 0.1135 -1.12%
  QoQ % -0.36% 1.36% -6.20% -0.17% 3.33% 0.62% -
  Horiz. % 98.33% 98.68% 97.36% 103.79% 103.96% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3450 0.3650 0.1750 0.1500 0.1400 0.1400 0.1400 -
P/RPS 3.19 3.65 2.44 2.47 2.88 2.70 2.87 7.28%
  QoQ % -12.60% 49.59% -1.21% -14.24% 6.67% -5.92% -
  Horiz. % 111.15% 127.18% 85.02% 86.06% 100.35% 94.08% 100.00%
P/EPS 492.86 243.33 583.33 -71.43 72.12 -33.33 -107.69 -
  QoQ % 102.55% -58.29% 916.65% -199.04% 316.38% 69.05% -
  Horiz. % -457.67% -225.95% -541.68% 66.33% -66.97% 30.95% 100.00%
EY 0.20 0.41 0.17 -1.40 1.39 -3.00 -0.93 -
  QoQ % -51.22% 141.18% 112.14% -200.72% 146.33% -222.58% -
  Horiz. % -21.51% -44.09% -18.28% 150.54% -149.46% 322.58% 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 2.72 2.88 1.40 1.10 1.04 1.06 1.04 89.49%
  QoQ % -5.56% 105.71% 27.27% 5.77% -1.89% 1.92% -
  Horiz. % 261.54% 276.92% 134.62% 105.77% 100.00% 101.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 -
Price 0.2800 0.3100 0.3400 0.1800 0.1200 0.1600 0.1400 -
P/RPS 2.59 3.10 4.74 2.96 2.47 3.09 2.87 -6.60%
  QoQ % -16.45% -34.60% 60.14% 19.84% -20.06% 7.67% -
  Horiz. % 90.24% 108.01% 165.16% 103.14% 86.06% 107.67% 100.00%
P/EPS 400.00 206.67 1,133.33 -85.71 61.82 -38.10 -107.69 -
  QoQ % 93.55% -81.76% 1,422.28% -238.64% 262.26% 64.62% -
  Horiz. % -371.44% -191.91% -1,052.40% 79.59% -57.41% 35.38% 100.00%
EY 0.25 0.48 0.09 -1.17 1.62 -2.63 -0.93 -
  QoQ % -47.92% 433.33% 107.69% -172.22% 161.60% -182.80% -
  Horiz. % -26.88% -51.61% -9.68% 125.81% -174.19% 282.80% 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 2.21 2.44 2.72 1.32 0.89 1.22 1.04 65.06%
  QoQ % -9.43% -10.29% 106.06% 48.31% -27.05% 17.31% -
  Horiz. % 212.50% 234.62% 261.54% 126.92% 85.58% 117.31% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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