Highlights

[D&O] QoQ TTM 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 -     5.10%    YoY -     9.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 337,784 281,003 231,689 206,202 192,225 185,389 180,664 51.59%
  QoQ % 20.21% 21.28% 12.36% 7.27% 3.69% 2.62% -
  Horiz. % 186.97% 155.54% 128.24% 114.14% 106.40% 102.62% 100.00%
PBT 4,446 5,357 -570 -2,635 -3,552 -6,805 -5,141 -
  QoQ % -17.01% 1,039.82% 78.37% 25.82% 47.80% -32.37% -
  Horiz. % -86.48% -104.20% 11.09% 51.25% 69.09% 132.37% 100.00%
Tax -1,176 -333 -521 -566 -232 -1,197 -893 20.08%
  QoQ % -253.15% 36.08% 7.95% -143.97% 80.62% -34.04% -
  Horiz. % 131.69% 37.29% 58.34% 63.38% 25.98% 134.04% 100.00%
NP 3,270 5,024 -1,091 -3,201 -3,784 -8,002 -6,034 -
  QoQ % -34.91% 560.49% 65.92% 15.41% 52.71% -32.62% -
  Horiz. % -54.19% -83.26% 18.08% 53.05% 62.71% 132.62% 100.00%
NP to SH 440 1,678 -3,974 -5,522 -5,819 -7,232 -6,133 -
  QoQ % -73.78% 142.22% 28.03% 5.10% 19.54% -17.92% -
  Horiz. % -7.17% -27.36% 64.80% 90.04% 94.88% 117.92% 100.00%
Tax Rate 26.45 % 6.22 % - % - % - % - % - % -
  QoQ % 325.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 425.24% 100.00% - - - - -
Total Cost 334,514 275,979 232,780 209,403 196,009 193,391 186,698 47.36%
  QoQ % 21.21% 18.56% 11.16% 6.83% 1.35% 3.58% -
  Horiz. % 179.17% 147.82% 124.68% 112.16% 104.99% 103.58% 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 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
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 0.97 % 1.79 % -0.47 % -1.55 % -1.97 % -4.32 % -3.34 % -
  QoQ % -45.81% 480.85% 69.68% 21.32% 54.40% -29.34% -
  Horiz. % -29.04% -53.59% 14.07% 46.41% 58.98% 129.34% 100.00%
ROE 0.35 % 1.32 % -3.16 % -4.12 % -4.34 % -5.57 % -4.75 % -
  QoQ % -73.48% 141.77% 23.30% 5.07% 22.08% -17.26% -
  Horiz. % -7.37% -27.79% 66.53% 86.74% 91.37% 117.26% 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 33.73 27.99 23.02 20.93 19.24 18.78 18.85 47.23%
  QoQ % 20.51% 21.59% 9.99% 8.78% 2.45% -0.37% -
  Horiz. % 178.94% 148.49% 122.12% 111.03% 102.07% 99.63% 100.00%
EPS 0.04 0.17 -0.39 -0.56 -0.58 -0.73 -0.64 -
  QoQ % -76.47% 143.59% 30.36% 3.45% 20.55% -14.06% -
  Horiz. % -6.25% -26.56% 60.94% 87.50% 90.62% 114.06% 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 0.1267 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 - 1,121,504
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.12 25.06 20.66 18.39 17.14 16.53 16.11 51.59%
  QoQ % 20.19% 21.30% 12.34% 7.29% 3.69% 2.61% -
  Horiz. % 186.96% 155.56% 128.24% 114.15% 106.39% 102.61% 100.00%
EPS 0.04 0.15 -0.35 -0.49 -0.52 -0.64 -0.55 -
  QoQ % -73.33% 142.86% 28.57% 5.77% 18.75% -16.36% -
  Horiz. % -7.27% -27.27% 63.64% 89.09% 94.55% 116.36% 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 0.1131 0.1136 0.1120 0.1195 0.1196 0.1157 0.1151 -1.16%
  QoQ % -0.44% 1.43% -6.28% -0.08% 3.37% 0.52% -
  Horiz. % 98.26% 98.70% 97.31% 103.82% 103.91% 100.52% 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 1.02 1.30 0.76 0.72 0.73 0.75 0.74 23.78%
  QoQ % -21.54% 71.05% 5.56% -1.37% -2.67% 1.35% -
  Horiz. % 137.84% 175.68% 102.70% 97.30% 98.65% 101.35% 100.00%
P/EPS 785.21 218.39 -44.33 -26.76 -24.03 -19.11 -21.88 -
  QoQ % 259.54% 592.65% -65.66% -11.36% -25.75% 12.66% -
  Horiz. % -3,588.71% -998.13% 202.61% 122.30% 109.83% 87.34% 100.00%
EY 0.13 0.46 -2.26 -3.74 -4.16 -5.23 -4.57 -
  QoQ % -71.74% 120.35% 39.57% 10.10% 20.46% -14.44% -
  Horiz. % -2.84% -10.07% 49.45% 81.84% 91.03% 114.44% 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 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 0.83 1.11 1.48 0.86 0.62 0.85 0.74 7.93%
  QoQ % -25.23% -25.00% 72.09% 38.71% -27.06% 14.86% -
  Horiz. % 112.16% 150.00% 200.00% 116.22% 83.78% 114.86% 100.00%
P/EPS 637.27 185.48 -86.13 -32.12 -20.60 -21.84 -21.88 -
  QoQ % 243.58% 315.35% -168.15% -55.92% 5.68% 0.18% -
  Horiz. % -2,912.57% -847.71% 393.65% 146.80% 94.15% 99.82% 100.00%
EY 0.16 0.54 -1.16 -3.11 -4.85 -4.58 -4.57 -
  QoQ % -70.37% 146.55% 62.70% 35.88% -5.90% -0.22% -
  Horiz. % -3.50% -11.82% 25.38% 68.05% 106.13% 100.22% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers