[D&O] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 226.44%
YoY- 107.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 440,464 448,792 402,040 340,922 310,037 264,064 239,368 50.10%
PBT 5,006 6,150 3,916 4,447 4,657 1,510 -2,908 -
Tax -2,102 -2,738 -3,140 -1,176 -2,165 -2,332 -3,136 -23.39%
NP 2,904 3,412 776 3,271 2,492 -822 -6,044 -
-
NP to SH 756 -280 -1,708 440 -348 -3,534 -8,276 -
-
Tax Rate 41.99% 44.52% 80.18% 26.44% 46.49% 154.44% - -
Total Cost 437,560 445,380 401,264 337,651 307,545 264,886 245,412 46.98%
-
Net Worth 127,575 0 136,746 111,495 110,403 122,511 133,992 -3.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 127,575 0 136,746 111,495 110,403 122,511 133,992 -3.21%
NOSH 945,000 1,400,000 1,067,500 879,999 870,000 981,666 985,238 -2.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.66% 0.76% 0.19% 0.96% 0.80% -0.31% -2.52% -
ROE 0.59% 0.00% -1.25% 0.39% -0.32% -2.88% -6.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.61 32.06 37.66 38.74 35.64 26.90 24.30 54.31%
EPS 0.08 -0.02 -0.16 0.05 -0.04 -0.36 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.00 0.1281 0.1267 0.1269 0.1248 0.136 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,001,428
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.48 36.15 32.38 27.46 24.97 21.27 19.28 50.11%
EPS 0.06 -0.02 -0.14 0.04 -0.03 -0.28 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.00 0.1101 0.0898 0.0889 0.0987 0.1079 -3.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.36 0.26 0.345 0.365 0.175 0.15 -
P/RPS 0.68 1.12 0.69 0.89 1.02 0.65 0.62 6.34%
P/EPS 393.75 -1,800.00 -162.50 690.00 -912.50 -48.61 -17.86 -
EY 0.25 -0.06 -0.62 0.14 -0.11 -2.06 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 2.03 2.72 2.88 1.40 1.10 64.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 -
Price 0.27 0.34 0.385 0.28 0.31 0.34 0.18 -
P/RPS 0.58 1.06 1.02 0.72 0.87 1.26 0.74 -14.97%
P/EPS 337.50 -1,700.00 -240.63 560.00 -775.00 -94.44 -21.43 -
EY 0.30 -0.06 -0.42 0.18 -0.13 -1.06 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.01 2.21 2.44 2.72 1.32 31.88%

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