Highlights

[D&O] QoQ TTM Result on 2010-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -172.05%    YoY -     -512.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 153,640 142,838 154,917 182,507 258,428 266,164 245,964 -26.91%
  QoQ % 7.56% -7.80% -15.12% -29.38% -2.91% 8.21% -
  Horiz. % 62.46% 58.07% 62.98% 74.20% 105.07% 108.21% 100.00%
PBT -53,366 -96,591 -97,789 -94,179 -30,887 21,719 23,024 -
  QoQ % 44.75% 1.23% -3.83% -204.91% -242.21% -5.67% -
  Horiz. % -231.78% -419.52% -424.73% -409.05% -134.15% 94.33% 100.00%
Tax -1,001 3,990 4,742 4,955 4,133 -528 -597 41.09%
  QoQ % -125.09% -15.86% -4.30% 19.89% 882.77% 11.56% -
  Horiz. % 167.67% -668.34% -794.30% -829.98% -692.29% 88.44% 100.00%
NP -54,367 -92,601 -93,047 -89,224 -26,754 21,191 22,427 -
  QoQ % 41.29% 0.48% -4.28% -233.50% -226.25% -5.51% -
  Horiz. % -242.42% -412.90% -414.89% -397.84% -119.29% 94.49% 100.00%
NP to SH -31,931 -59,899 -59,037 -56,972 -20,942 13,262 15,071 -
  QoQ % 46.69% -1.46% -3.62% -172.05% -257.91% -12.00% -
  Horiz. % -211.87% -397.45% -391.73% -378.02% -138.96% 88.00% 100.00%
Tax Rate - % - % - % - % - % 2.43 % 2.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.82% 100.00%
Total Cost 208,007 235,439 247,964 271,731 285,182 244,973 223,537 -4.68%
  QoQ % -11.65% -5.05% -8.75% -4.72% 16.41% 9.59% -
  Horiz. % 93.05% 105.32% 110.93% 121.56% 127.58% 109.59% 100.00%
Net Worth 132,691 0 130,918 134,275 161,121 176,668 0 -
  QoQ % 0.00% 0.00% -2.50% -16.66% -8.80% 0.00% -
  Horiz. % 75.11% 0.00% 74.10% 76.00% 91.20% 100.00% -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 132,691 0 130,918 134,275 161,121 176,668 0 -
  QoQ % 0.00% 0.00% -2.50% -16.66% -8.80% 0.00% -
  Horiz. % 75.11% 0.00% 74.10% 76.00% 91.20% 100.00% -
NOSH 982,903 1,340,000 947,999 974,425 975,314 671,999 725,428 22.42%
  QoQ % -26.65% 41.35% -2.71% -0.09% 45.14% -7.37% -
  Horiz. % 135.49% 184.72% 130.68% 134.32% 134.45% 92.63% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -35.39 % -64.83 % -60.06 % -48.89 % -10.35 % 7.96 % 9.12 % -
  QoQ % 45.41% -7.94% -22.85% -372.37% -230.03% -12.72% -
  Horiz. % -388.05% -710.86% -658.55% -536.07% -113.49% 87.28% 100.00%
ROE -24.06 % - % -45.09 % -42.43 % -13.00 % 7.51 % - % -
  QoQ % 0.00% 0.00% -6.27% -226.38% -273.10% 0.00% -
  Horiz. % -320.37% 0.00% -600.40% -564.98% -173.10% 100.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.63 10.66 16.34 18.73 26.50 39.61 33.91 -40.30%
  QoQ % 46.62% -34.76% -12.76% -29.32% -33.10% 16.81% -
  Horiz. % 46.09% 31.44% 48.19% 55.23% 78.15% 116.81% 100.00%
EPS -3.25 -4.47 -6.23 -5.85 -2.15 1.97 2.08 -
  QoQ % 27.29% 28.25% -6.50% -172.09% -209.14% -5.29% -
  Horiz. % -156.25% -214.90% -299.52% -281.25% -103.37% 94.71% 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 0.1350 0.0000 0.1381 0.1378 0.1652 0.2629 0.0000 -
  QoQ % 0.00% 0.00% 0.22% -16.59% -37.16% 0.00% -
  Horiz. % 51.35% 0.00% 52.53% 52.42% 62.84% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.70 12.74 13.81 16.27 23.04 23.73 21.93 -26.90%
  QoQ % 7.54% -7.75% -15.12% -29.38% -2.91% 8.21% -
  Horiz. % 62.47% 58.09% 62.97% 74.19% 105.06% 108.21% 100.00%
EPS -2.85 -5.34 -5.26 -5.08 -1.87 1.18 1.34 -
  QoQ % 46.63% -1.52% -3.54% -171.66% -258.47% -11.94% -
  Horiz. % -212.69% -398.51% -392.54% -379.10% -139.55% 88.06% 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 0.1183 0.0000 0.1167 0.1197 0.1437 0.1575 0.0000 -
  QoQ % 0.00% 0.00% -2.51% -16.70% -8.76% 0.00% -
  Horiz. % 75.11% 0.00% 74.10% 76.00% 91.24% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1700 0.2100 0.1900 0.2400 0.2900 0.7000 0.7700 -
P/RPS 1.09 1.97 1.16 1.28 1.09 1.77 2.27 -38.65%
  QoQ % -44.67% 69.83% -9.38% 17.43% -38.42% -22.03% -
  Horiz. % 48.02% 86.78% 51.10% 56.39% 48.02% 77.97% 100.00%
P/EPS -5.23 -4.70 -3.05 -4.10 -13.51 35.47 37.06 -
  QoQ % -11.28% -54.10% 25.61% 69.65% -138.09% -4.29% -
  Horiz. % -14.11% -12.68% -8.23% -11.06% -36.45% 95.71% 100.00%
EY -19.11 -21.29 -32.78 -24.36 -7.40 2.82 2.70 -
  QoQ % 10.24% 35.05% -34.56% -229.19% -362.41% 4.44% -
  Horiz. % -707.78% -788.52% -1,214.07% -902.22% -274.07% 104.44% 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 1.26 0.00 1.38 1.74 1.76 2.66 0.00 -
  QoQ % 0.00% 0.00% -20.69% -1.14% -33.83% 0.00% -
  Horiz. % 47.37% 0.00% 51.88% 65.41% 66.17% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.1700 0.1900 0.2100 0.1900 0.2600 0.3700 0.6700 -
P/RPS 1.09 1.78 1.29 1.01 0.98 0.93 1.98 -32.81%
  QoQ % -38.76% 37.98% 27.72% 3.06% 5.38% -53.03% -
  Horiz. % 55.05% 89.90% 65.15% 51.01% 49.49% 46.97% 100.00%
P/EPS -5.23 -4.25 -3.37 -3.25 -12.11 18.75 32.25 -
  QoQ % -23.06% -26.11% -3.69% 73.16% -164.59% -41.86% -
  Horiz. % -16.22% -13.18% -10.45% -10.08% -37.55% 58.14% 100.00%
EY -19.11 -23.53 -29.65 -30.77 -8.26 5.33 3.10 -
  QoQ % 18.78% 20.64% 3.64% -272.52% -254.97% 71.94% -
  Horiz. % -616.45% -759.03% -956.45% -992.58% -266.45% 171.94% 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 1.26 0.00 1.52 1.38 1.57 1.41 0.00 -
  QoQ % 0.00% 0.00% 10.14% -12.10% 11.35% 0.00% -
  Horiz. % 89.36% 0.00% 107.80% 97.87% 111.35% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers