[D&O] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -488.18%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 425,711 440,464 448,792 402,040 340,922 310,037 264,064 37.37%
PBT 5,298 5,006 6,150 3,916 4,447 4,657 1,510 130.37%
Tax -1,582 -2,102 -2,738 -3,140 -1,176 -2,165 -2,332 -22.73%
NP 3,716 2,904 3,412 776 3,271 2,492 -822 -
-
NP to SH 733 756 -280 -1,708 440 -348 -3,534 -
-
Tax Rate 29.86% 41.99% 44.52% 80.18% 26.44% 46.49% 154.44% -
Total Cost 421,995 437,560 445,380 401,264 337,651 307,545 264,886 36.28%
-
Net Worth 136,904 127,575 0 136,746 111,495 110,403 122,511 7.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 136,904 127,575 0 136,746 111,495 110,403 122,511 7.66%
NOSH 998,571 945,000 1,400,000 1,067,500 879,999 870,000 981,666 1.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.87% 0.66% 0.76% 0.19% 0.96% 0.80% -0.31% -
ROE 0.54% 0.59% 0.00% -1.25% 0.39% -0.32% -2.88% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.63 46.61 32.06 37.66 38.74 35.64 26.90 35.81%
EPS 0.08 0.08 -0.02 -0.16 0.05 -0.04 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1371 0.135 0.00 0.1281 0.1267 0.1269 0.1248 6.44%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.29 35.48 36.15 32.38 27.46 24.97 21.27 37.36%
EPS 0.06 0.06 -0.02 -0.14 0.04 -0.03 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.1028 0.00 0.1101 0.0898 0.0889 0.0987 7.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.315 0.36 0.26 0.345 0.365 0.175 -
P/RPS 0.75 0.68 1.12 0.69 0.89 1.02 0.65 9.98%
P/EPS 435.94 393.75 -1,800.00 -162.50 690.00 -912.50 -48.61 -
EY 0.23 0.25 -0.06 -0.62 0.14 -0.11 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.33 0.00 2.03 2.72 2.88 1.40 40.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.25 0.27 0.34 0.385 0.28 0.31 0.34 -
P/RPS 0.59 0.58 1.06 1.02 0.72 0.87 1.26 -39.61%
P/EPS 340.58 337.50 -1,700.00 -240.63 560.00 -775.00 -94.44 -
EY 0.29 0.30 -0.06 -0.42 0.18 -0.13 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.00 0.00 3.01 2.21 2.44 2.72 -23.44%

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