Highlights

[D&O] QoQ Quarter Result on 2015-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     275.76%    YoY -     216.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 106,961 122,195 113,084 90,868 90,976 105,952 123,887 -9.31%
  QoQ % -12.47% 8.06% 24.45% -0.12% -14.13% -14.48% -
  Horiz. % 86.34% 98.63% 91.28% 73.35% 73.43% 85.52% 100.00%
PBT 4,081 6,189 6,136 2,706 1,466 680 2,096 55.74%
  QoQ % -34.06% 0.86% 126.76% 84.58% 115.59% -67.56% -
  Horiz. % 194.70% 295.28% 292.75% 129.10% 69.94% 32.44% 100.00%
Tax -415 -493 -311 -336 -4 -208 -584 -20.32%
  QoQ % 15.82% -58.52% 7.44% -8,300.00% 98.08% 64.38% -
  Horiz. % 71.06% 84.42% 53.25% 57.53% 0.68% 35.62% 100.00%
NP 3,666 5,696 5,825 2,370 1,462 472 1,512 80.19%
  QoQ % -35.64% -2.21% 145.78% 62.11% 209.75% -68.78% -
  Horiz. % 242.46% 376.72% 385.25% 156.75% 96.69% 31.22% 100.00%
NP to SH 2,057 3,654 4,015 496 132 708 286 271.27%
  QoQ % -43.71% -8.99% 709.48% 275.76% -81.36% 147.55% -
  Horiz. % 719.23% 1,277.62% 1,403.85% 173.43% 46.15% 247.55% 100.00%
Tax Rate 10.17 % 7.97 % 5.07 % 12.42 % 0.27 % 30.59 % 27.86 % -48.83%
  QoQ % 27.60% 57.20% -59.18% 4,500.00% -99.12% 9.80% -
  Horiz. % 36.50% 28.61% 18.20% 44.58% 0.97% 109.80% 100.00%
Total Cost 103,295 116,499 107,259 88,498 89,514 105,480 122,375 -10.66%
  QoQ % -11.33% 8.61% 21.20% -1.14% -15.14% -13.81% -
  Horiz. % 84.41% 95.20% 87.65% 72.32% 73.15% 86.19% 100.00%
Net Worth 183,856 150,406 145,127 141,558 180,971 136,542 0 -
  QoQ % 22.24% 3.64% 2.52% -21.78% 32.54% 0.00% -
  Horiz. % 134.65% 110.15% 106.29% 103.67% 132.54% 100.00% -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 183,856 150,406 145,127 141,558 180,971 136,542 0 -
  QoQ % 22.24% 3.64% 2.52% -21.78% 32.54% 0.00% -
  Horiz. % 134.65% 110.15% 106.29% 103.67% 132.54% 100.00% -
NOSH 979,523 987,567 979,268 991,999 1,320,000 1,011,428 953,333 1.82%
  QoQ % -0.81% 0.85% -1.28% -24.85% 30.51% 6.09% -
  Horiz. % 102.75% 103.59% 102.72% 104.06% 138.46% 106.09% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.43 % 4.66 % 5.15 % 2.61 % 1.61 % 0.45 % 1.22 % 98.83%
  QoQ % -26.39% -9.51% 97.32% 62.11% 257.78% -63.11% -
  Horiz. % 281.15% 381.97% 422.13% 213.93% 131.97% 36.89% 100.00%
ROE 1.12 % 2.43 % 2.77 % 0.35 % 0.07 % 0.52 % - % -
  QoQ % -53.91% -12.27% 691.43% 400.00% -86.54% 0.00% -
  Horiz. % 215.38% 467.31% 532.69% 67.31% 13.46% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.92 12.37 11.55 9.16 6.89 10.48 13.00 -10.95%
  QoQ % -11.72% 7.10% 26.09% 32.95% -34.26% -19.38% -
  Horiz. % 84.00% 95.15% 88.85% 70.46% 53.00% 80.62% 100.00%
EPS 0.21 0.37 0.41 0.05 0.01 0.07 0.02 377.46%
  QoQ % -43.24% -9.76% 720.00% 400.00% -85.71% 250.00% -
  Horiz. % 1,050.00% 1,850.00% 2,050.00% 250.00% 50.00% 350.00% 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 0.1877 0.1523 0.1482 0.1427 0.1371 0.1350 0.0000 -
  QoQ % 23.24% 2.77% 3.85% 4.08% 1.56% 0.00% -
  Horiz. % 139.04% 112.81% 109.78% 105.70% 101.56% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.56 10.92 10.11 8.12 8.13 9.47 11.07 -9.29%
  QoQ % -12.45% 8.01% 24.51% -0.12% -14.15% -14.45% -
  Horiz. % 86.36% 98.64% 91.33% 73.35% 73.44% 85.55% 100.00%
EPS 0.18 0.33 0.36 0.04 0.01 0.06 0.03 229.12%
  QoQ % -45.45% -8.33% 800.00% 300.00% -83.33% 100.00% -
  Horiz. % 600.00% 1,100.00% 1,200.00% 133.33% 33.33% 200.00% 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 0.1643 0.1344 0.1297 0.1265 0.1617 0.1220 0.0000 -
  QoQ % 22.25% 3.62% 2.53% -21.77% 32.54% 0.00% -
  Horiz. % 134.67% 110.16% 106.31% 103.69% 132.54% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3650 0.3350 0.2650 0.2550 0.3200 0.3150 0.3600 -
P/RPS 3.34 2.71 2.29 2.78 4.64 3.01 2.77 13.25%
  QoQ % 23.25% 18.34% -17.63% -40.09% 54.15% 8.66% -
  Horiz. % 120.58% 97.83% 82.67% 100.36% 167.51% 108.66% 100.00%
P/EPS 173.81 90.54 64.63 510.00 3,200.00 450.00 1,200.00 -72.32%
  QoQ % 91.97% 40.09% -87.33% -84.06% 611.11% -62.50% -
  Horiz. % 14.48% 7.55% 5.39% 42.50% 266.67% 37.50% 100.00%
EY 0.58 1.10 1.55 0.20 0.03 0.22 0.08 273.24%
  QoQ % -47.27% -29.03% 675.00% 566.67% -86.36% 175.00% -
  Horiz. % 725.00% 1,375.00% 1,937.50% 250.00% 37.50% 275.00% 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 1.94 2.20 1.79 1.79 2.33 2.33 0.00 -
  QoQ % -11.82% 22.91% 0.00% -23.18% 0.00% 0.00% -
  Horiz. % 83.26% 94.42% 76.82% 76.82% 100.00% 100.00% -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 19/08/15 27/05/15 25/02/15 19/11/14 27/08/14 -
Price 0.3650 0.3800 0.2600 0.2800 0.2500 0.2700 0.3400 -
P/RPS 3.34 3.07 2.25 3.06 3.63 2.58 2.62 17.52%
  QoQ % 8.79% 36.44% -26.47% -15.70% 40.70% -1.53% -
  Horiz. % 127.48% 117.18% 85.88% 116.79% 138.55% 98.47% 100.00%
P/EPS 173.81 102.70 63.41 560.00 2,500.00 385.71 1,133.33 -71.25%
  QoQ % 69.24% 61.96% -88.68% -77.60% 548.16% -65.97% -
  Horiz. % 15.34% 9.06% 5.60% 49.41% 220.59% 34.03% 100.00%
EY 0.58 0.97 1.58 0.18 0.04 0.26 0.09 245.13%
  QoQ % -40.21% -38.61% 777.78% 350.00% -84.62% 188.89% -
  Horiz. % 644.44% 1,077.78% 1,755.56% 200.00% 44.44% 288.89% 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 1.94 2.50 1.75 1.96 1.82 2.00 0.00 -
  QoQ % -22.40% 42.86% -10.71% 7.69% -9.00% 0.00% -
  Horiz. % 97.00% 125.00% 87.50% 98.00% 91.00% 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.
 


 

251  231  503  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.32+0.01 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers