Highlights

[D&O] QoQ Quarter Result on 2014-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -160.91%    YoY -     79.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 90,976 105,952 123,887 100,510 108,394 100,496 72,190 16.62%
  QoQ % -14.13% -14.48% 23.26% -7.27% 7.86% 39.21% -
  Horiz. % 126.02% 146.77% 171.61% 139.23% 150.15% 139.21% 100.00%
PBT 1,466 680 2,096 979 954 2,738 1,481 -0.67%
  QoQ % 115.59% -67.56% 114.10% 2.62% -65.16% 84.88% -
  Horiz. % 98.99% 45.91% 141.53% 66.10% 64.42% 184.88% 100.00%
Tax -4 -208 -584 -785 448 -458 -382 -95.17%
  QoQ % 98.08% 64.38% 25.61% -275.22% 197.82% -19.90% -
  Horiz. % 1.05% 54.45% 152.88% 205.50% -117.28% 119.90% 100.00%
NP 1,462 472 1,512 194 1,402 2,280 1,099 20.89%
  QoQ % 209.75% -68.78% 679.38% -86.16% -38.51% 107.46% -
  Horiz. % 133.03% 42.95% 137.58% 17.65% 127.57% 207.46% 100.00%
NP to SH 132 708 286 -427 701 1,506 302 -42.32%
  QoQ % -81.36% 147.55% 166.98% -160.91% -53.45% 398.68% -
  Horiz. % 43.71% 234.44% 94.70% -141.39% 232.12% 498.68% 100.00%
Tax Rate 0.27 % 30.59 % 27.86 % 80.18 % -46.96 % 16.73 % 25.79 % -95.17%
  QoQ % -99.12% 9.80% -65.25% 270.74% -380.69% -35.13% -
  Horiz. % 1.05% 118.61% 108.03% 310.90% -182.09% 64.87% 100.00%
Total Cost 89,514 105,480 122,375 100,316 106,992 98,216 71,091 16.56%
  QoQ % -15.14% -13.81% 21.99% -6.24% 8.94% 38.16% -
  Horiz. % 125.91% 148.37% 172.14% 141.11% 150.50% 138.16% 100.00%
Net Worth 180,971 136,542 0 136,746 126,880 127,407 125,631 27.46%
  QoQ % 32.54% 0.00% 0.00% 7.78% -0.41% 1.41% -
  Horiz. % 144.05% 108.68% 0.00% 108.85% 100.99% 101.41% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,971 136,542 0 136,746 126,880 127,407 125,631 27.46%
  QoQ % 32.54% 0.00% 0.00% 7.78% -0.41% 1.41% -
  Horiz. % 144.05% 108.68% 0.00% 108.85% 100.99% 101.41% 100.00%
NOSH 1,320,000 1,011,428 953,333 1,067,500 1,001,428 1,003,999 1,006,666 19.74%
  QoQ % 30.51% 6.09% -10.69% 6.60% -0.26% -0.26% -
  Horiz. % 131.13% 100.47% 94.70% 106.04% 99.48% 99.74% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.61 % 0.45 % 1.22 % 0.19 % 1.29 % 2.27 % 1.52 % 3.90%
  QoQ % 257.78% -63.11% 542.11% -85.27% -43.17% 49.34% -
  Horiz. % 105.92% 29.61% 80.26% 12.50% 84.87% 149.34% 100.00%
ROE 0.07 % 0.52 % - % -0.31 % 0.55 % 1.18 % 0.24 % -55.92%
  QoQ % -86.54% 0.00% 0.00% -156.36% -53.39% 391.67% -
  Horiz. % 29.17% 216.67% 0.00% -129.17% 229.17% 491.67% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.89 10.48 13.00 9.42 10.82 10.01 7.17 -2.61%
  QoQ % -34.26% -19.38% 38.00% -12.94% 8.09% 39.61% -
  Horiz. % 96.09% 146.16% 181.31% 131.38% 150.91% 139.61% 100.00%
EPS 0.01 0.07 0.02 -0.04 0.07 0.15 0.03 -51.83%
  QoQ % -85.71% 250.00% 150.00% -157.14% -53.33% 400.00% -
  Horiz. % 33.33% 233.33% 66.67% -133.33% 233.33% 500.00% 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 0.1371 0.1350 0.0000 0.1281 0.1267 0.1269 0.1248 6.45%
  QoQ % 1.56% 0.00% 0.00% 1.10% -0.16% 1.68% -
  Horiz. % 109.86% 108.17% 0.00% 102.64% 101.52% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,143,793
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.95 9.26 10.83 8.79 9.48 8.79 6.31 16.60%
  QoQ % -14.15% -14.50% 23.21% -7.28% 7.85% 39.30% -
  Horiz. % 125.99% 146.75% 171.63% 139.30% 150.24% 139.30% 100.00%
EPS 0.01 0.06 0.03 -0.04 0.06 0.13 0.03 -51.83%
  QoQ % -83.33% 100.00% 175.00% -166.67% -53.85% 333.33% -
  Horiz. % 33.33% 200.00% 100.00% -133.33% 200.00% 433.33% 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 0.1582 0.1194 0.0000 0.1196 0.1109 0.1114 0.1098 27.48%
  QoQ % 32.50% 0.00% 0.00% 7.84% -0.45% 1.46% -
  Horiz. % 144.08% 108.74% 0.00% 108.93% 101.00% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3200 0.3150 0.3600 0.2600 0.3450 0.3650 0.1750 -
P/RPS 4.64 3.01 2.77 2.76 3.19 3.65 2.44 53.31%
  QoQ % 54.15% 8.66% 0.36% -13.48% -12.60% 49.59% -
  Horiz. % 190.16% 123.36% 113.52% 113.11% 130.74% 149.59% 100.00%
P/EPS 3,200.00 450.00 1,200.00 -650.00 492.86 243.33 583.33 210.08%
  QoQ % 611.11% -62.50% 284.62% -231.88% 102.55% -58.29% -
  Horiz. % 548.57% 77.14% 205.72% -111.43% 84.49% 41.71% 100.00%
EY 0.03 0.22 0.08 -0.15 0.20 0.41 0.17 -68.44%
  QoQ % -86.36% 175.00% 153.33% -175.00% -51.22% 141.18% -
  Horiz. % 17.65% 129.41% 47.06% -88.24% 117.65% 241.18% 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 2.33 2.33 0.00 2.03 2.72 2.88 1.40 40.31%
  QoQ % 0.00% 0.00% 0.00% -25.37% -5.56% 105.71% -
  Horiz. % 166.43% 166.43% 0.00% 145.00% 194.29% 205.71% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.2500 0.2700 0.3400 0.3850 0.2800 0.3100 0.3400 -
P/RPS 3.63 2.58 2.62 4.09 2.59 3.10 4.74 -16.25%
  QoQ % 40.70% -1.53% -35.94% 57.92% -16.45% -34.60% -
  Horiz. % 76.58% 54.43% 55.27% 86.29% 54.64% 65.40% 100.00%
P/EPS 2,500.00 385.71 1,133.33 -962.50 400.00 206.67 1,133.33 69.21%
  QoQ % 548.16% -65.97% 217.75% -340.62% 93.55% -81.76% -
  Horiz. % 220.59% 34.03% 100.00% -84.93% 35.29% 18.24% 100.00%
EY 0.04 0.26 0.09 -0.10 0.25 0.48 0.09 -41.68%
  QoQ % -84.62% 188.89% 190.00% -140.00% -47.92% 433.33% -
  Horiz. % 44.44% 288.89% 100.00% -111.11% 277.78% 533.33% 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 1.82 2.00 0.00 3.01 2.21 2.44 2.72 -23.44%
  QoQ % -9.00% 0.00% 0.00% 36.20% -9.43% -10.29% -
  Horiz. % 66.91% 73.53% 0.00% 110.66% 81.25% 89.71% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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