[D&O] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.67%
YoY- -398.9%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 239,368 192,225 191,666 185,136 183,460 170,671 172,042 24.60%
PBT -2,908 -3,552 -7,222 -4,456 -6,576 -2,259 -1,161 84.33%
Tax -3,136 -232 -2,030 -1,754 -1,800 -1,262 -2,117 29.91%
NP -6,044 -3,784 -9,253 -6,210 -8,376 -3,521 -3,278 50.30%
-
NP to SH -8,276 -5,819 -10,344 -7,224 -9,464 -3,245 -5,028 39.36%
-
Tax Rate - - - - - - - -
Total Cost 245,412 196,009 200,919 191,346 191,836 174,192 175,321 25.10%
-
Net Worth 133,992 131,217 127,522 131,496 133,087 132,360 131,706 1.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 133,992 131,217 127,522 131,496 133,087 132,360 131,706 1.15%
NOSH 985,238 977,049 969,749 976,216 985,833 969,677 975,599 0.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.52% -1.97% -4.83% -3.35% -4.57% -2.06% -1.91% -
ROE -6.18% -4.43% -8.11% -5.49% -7.11% -2.45% -3.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.30 19.67 19.76 18.96 18.61 17.60 17.63 23.82%
EPS -0.84 -0.60 -1.07 -0.74 -0.96 -0.33 -0.52 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1343 0.1315 0.1347 0.135 0.1365 0.135 0.49%
Adjusted Per Share Value based on latest NOSH - 958,461
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.28 15.48 15.44 14.91 14.78 13.75 13.86 24.58%
EPS -0.67 -0.47 -0.83 -0.58 -0.76 -0.26 -0.40 40.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1057 0.1027 0.1059 0.1072 0.1066 0.1061 1.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.15 0.14 0.14 0.14 0.17 0.17 0.17 -
P/RPS 0.62 0.71 0.71 0.74 0.91 0.97 0.96 -25.26%
P/EPS -17.86 -23.51 -13.12 -18.92 -17.71 -50.80 -32.99 -33.55%
EY -5.60 -4.25 -7.62 -5.29 -5.65 -1.97 -3.03 50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.04 1.06 1.04 1.26 1.25 1.26 -8.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 -
Price 0.18 0.12 0.16 0.14 0.14 0.18 0.17 -
P/RPS 0.74 0.61 0.81 0.74 0.75 1.02 0.96 -15.91%
P/EPS -21.43 -20.15 -15.00 -18.92 -14.58 -53.79 -32.99 -24.97%
EY -4.67 -4.96 -6.67 -5.29 -6.86 -1.86 -3.03 33.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.89 1.22 1.04 1.04 1.32 1.26 3.14%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment