[D&O] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 83.61%
YoY- 92.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 363,472 425,711 440,464 448,792 402,040 340,922 310,037 11.19%
PBT 10,824 5,298 5,006 6,150 3,916 4,447 4,657 75.55%
Tax -1,344 -1,582 -2,102 -2,738 -3,140 -1,176 -2,165 -27.24%
NP 9,480 3,716 2,904 3,412 776 3,271 2,492 143.88%
-
NP to SH 1,984 733 756 -280 -1,708 440 -348 -
-
Tax Rate 12.42% 29.86% 41.99% 44.52% 80.18% 26.44% 46.49% -
Total Cost 353,992 421,995 437,560 445,380 401,264 337,651 307,545 9.83%
-
Net Worth 141,558 136,904 127,575 0 136,746 111,495 110,403 18.04%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 141,558 136,904 127,575 0 136,746 111,495 110,403 18.04%
NOSH 991,999 998,571 945,000 1,400,000 1,067,500 879,999 870,000 9.15%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.61% 0.87% 0.66% 0.76% 0.19% 0.96% 0.80% -
ROE 1.40% 0.54% 0.59% 0.00% -1.25% 0.39% -0.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.64 42.63 46.61 32.06 37.66 38.74 35.64 1.86%
EPS 0.20 0.08 0.08 -0.02 -0.16 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1371 0.135 0.00 0.1281 0.1267 0.1269 8.14%
Adjusted Per Share Value based on latest NOSH - 953,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.28 34.29 35.48 36.15 32.38 27.46 24.97 11.20%
EPS 0.16 0.06 0.06 -0.02 -0.14 0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.1103 0.1028 0.00 0.1101 0.0898 0.0889 18.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.32 0.315 0.36 0.26 0.345 0.365 -
P/RPS 0.70 0.75 0.68 1.12 0.69 0.89 1.02 -22.21%
P/EPS 127.50 435.94 393.75 -1,800.00 -162.50 690.00 -912.50 -
EY 0.78 0.23 0.25 -0.06 -0.62 0.14 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.33 2.33 0.00 2.03 2.72 2.88 -27.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 0.28 0.25 0.27 0.34 0.385 0.28 0.31 -
P/RPS 0.76 0.59 0.58 1.06 1.02 0.72 0.87 -8.62%
P/EPS 140.00 340.58 337.50 -1,700.00 -240.63 560.00 -775.00 -
EY 0.71 0.29 0.30 -0.06 -0.42 0.18 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.82 2.00 0.00 3.01 2.21 2.44 -13.59%

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