[D&O] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 370.0%
YoY- 317.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 407,906 363,472 425,711 440,464 448,792 402,040 340,922 12.74%
PBT 17,684 10,824 5,298 5,006 6,150 3,916 4,447 151.63%
Tax -1,294 -1,344 -1,582 -2,102 -2,738 -3,140 -1,176 6.60%
NP 16,390 9,480 3,716 2,904 3,412 776 3,271 193.68%
-
NP to SH 9,022 1,984 733 756 -280 -1,708 440 653.30%
-
Tax Rate 7.32% 12.42% 29.86% 41.99% 44.52% 80.18% 26.44% -
Total Cost 391,516 353,992 421,995 437,560 445,380 401,264 337,651 10.40%
-
Net Worth 145,332 141,558 136,904 127,575 0 136,746 111,495 19.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 145,332 141,558 136,904 127,575 0 136,746 111,495 19.38%
NOSH 980,652 991,999 998,571 945,000 1,400,000 1,067,500 879,999 7.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.02% 2.61% 0.87% 0.66% 0.76% 0.19% 0.96% -
ROE 6.21% 1.40% 0.54% 0.59% 0.00% -1.25% 0.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.60 36.64 42.63 46.61 32.06 37.66 38.74 4.87%
EPS 0.92 0.20 0.08 0.08 -0.02 -0.16 0.05 600.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1427 0.1371 0.135 0.00 0.1281 0.1267 11.04%
Adjusted Per Share Value based on latest NOSH - 1,011,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.91 29.32 34.35 35.54 36.21 32.44 27.51 12.72%
EPS 0.73 0.16 0.06 0.06 -0.02 -0.14 0.04 596.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1142 0.1105 0.1029 0.00 0.1103 0.09 19.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.265 0.255 0.32 0.315 0.36 0.26 0.345 -
P/RPS 0.64 0.70 0.75 0.68 1.12 0.69 0.89 -19.78%
P/EPS 28.80 127.50 435.94 393.75 -1,800.00 -162.50 690.00 -88.03%
EY 3.47 0.78 0.23 0.25 -0.06 -0.62 0.14 755.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 2.33 2.33 0.00 2.03 2.72 -24.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.26 0.28 0.25 0.27 0.34 0.385 0.28 -
P/RPS 0.63 0.76 0.59 0.58 1.06 1.02 0.72 -8.53%
P/EPS 28.26 140.00 340.58 337.50 -1,700.00 -240.63 560.00 -86.41%
EY 3.54 0.71 0.29 0.30 -0.06 -0.42 0.18 632.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.96 1.82 2.00 0.00 3.01 2.21 -14.44%

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