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 - 1,119,001
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.13 9.47 11.07 8.98 9.69 8.98 6.45 16.64%
  QoQ % -14.15% -14.45% 23.27% -7.33% 7.91% 39.22% -
  Horiz. % 126.05% 146.82% 171.63% 139.22% 150.23% 139.22% 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 0.1617 0.1220 0.0000 0.1222 0.1134 0.1139 0.1123 27.43%
  QoQ % 32.54% 0.00% 0.00% 7.76% -0.44% 1.42% -
  Horiz. % 143.99% 108.64% 0.00% 108.82% 100.98% 101.42% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers