[D&O] QoQ Cumulative 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- 14.6%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 100,510 340,922 232,528 132,032 59,842 192,225 143,750 -21.23%
PBT 979 4,447 3,493 755 -727 -3,552 -5,417 -
Tax -785 -1,176 -1,624 -1,166 -784 -232 -1,523 -35.74%
NP 194 3,271 1,869 -411 -1,511 -3,784 -6,940 -
-
NP to SH -427 440 -261 -1,767 -2,069 -5,819 -7,758 -85.55%
-
Tax Rate 80.18% 26.44% 46.49% 154.44% - - - -
Total Cost 100,316 337,651 230,659 132,443 61,353 196,009 150,690 -23.77%
-
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 -0.31% 0.39% -0.24% -1.44% -1.54% -4.43% -6.08% -
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 9.42 38.74 26.73 13.45 6.07 19.67 14.82 -26.09%
EPS -0.04 0.05 -0.03 -0.18 -0.21 -0.60 -0.80 -86.45%
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 8.11 27.51 18.76 10.65 4.83 15.51 11.60 -21.24%
EPS -0.03 0.04 -0.02 -0.14 -0.17 -0.47 -0.63 -86.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.09 0.0891 0.0988 0.1081 0.1059 0.1029 4.74%
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 2.76 0.89 1.37 1.30 2.47 0.71 0.94 105.18%
P/EPS -650.00 690.00 -1,216.67 -97.22 -71.43 -23.51 -17.50 1015.68%
EY -0.15 0.14 -0.08 -1.03 -1.40 -4.25 -5.71 -91.18%
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 4.09 0.72 1.16 2.53 2.96 0.61 1.08 143.15%
P/EPS -962.50 560.00 -1,033.33 -188.89 -85.71 -20.15 -20.00 1226.18%
EY -0.10 0.18 -0.10 -0.53 -1.17 -4.96 -5.00 -92.64%
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