[D&O] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 57.3%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 402,040 340,922 310,037 264,064 239,368 192,225 191,666 63.93%
PBT 3,916 4,447 4,657 1,510 -2,908 -3,552 -7,222 -
Tax -3,140 -1,176 -2,165 -2,332 -3,136 -232 -2,030 33.78%
NP 776 3,271 2,492 -822 -6,044 -3,784 -9,253 -
-
NP to SH -1,708 440 -348 -3,534 -8,276 -5,819 -10,344 -69.93%
-
Tax Rate 80.18% 26.44% 46.49% 154.44% - - - -
Total Cost 401,264 337,651 307,545 264,886 245,412 196,009 200,919 58.65%
-
Net Worth 136,746 111,495 110,403 122,511 133,992 131,217 127,522 4.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,746 111,495 110,403 122,511 133,992 131,217 127,522 4.77%
NOSH 1,067,500 879,999 870,000 981,666 985,238 977,049 969,749 6.61%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.19% 0.96% 0.80% -0.31% -2.52% -1.97% -4.83% -
ROE -1.25% 0.39% -0.32% -2.88% -6.18% -4.43% -8.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.66 38.74 35.64 26.90 24.30 19.67 19.76 53.77%
EPS -0.16 0.05 -0.04 -0.36 -0.84 -0.60 -1.07 -71.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1281 0.1267 0.1269 0.1248 0.136 0.1343 0.1315 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,006,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.38 27.46 24.97 21.27 19.28 15.48 15.44 63.91%
EPS -0.14 0.04 -0.03 -0.28 -0.67 -0.47 -0.83 -69.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0898 0.0889 0.0987 0.1079 0.1057 0.1027 4.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.26 0.345 0.365 0.175 0.15 0.14 0.14 -
P/RPS 0.69 0.89 1.02 0.65 0.62 0.71 0.71 -1.88%
P/EPS -162.50 690.00 -912.50 -48.61 -17.86 -23.51 -13.12 436.14%
EY -0.62 0.14 -0.11 -2.06 -5.60 -4.25 -7.62 -81.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.72 2.88 1.40 1.10 1.04 1.06 54.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 -
Price 0.385 0.28 0.31 0.34 0.18 0.12 0.16 -
P/RPS 1.02 0.72 0.87 1.26 0.74 0.61 0.81 16.62%
P/EPS -240.63 560.00 -775.00 -94.44 -21.43 -20.15 -15.00 537.14%
EY -0.42 0.18 -0.13 -1.06 -4.67 -4.96 -6.67 -84.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.21 2.44 2.72 1.32 0.89 1.22 82.68%

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