[D&O] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -420.86%
YoY- 86.91%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 92,568 45,865 170,671 129,032 82,575 38,223 182,894 -36.51%
PBT -2,228 -1,644 -2,259 -871 654 747 -92,597 -91.68%
Tax -877 -450 -1,262 -1,588 -1,246 -480 4,150 -
NP -3,105 -2,094 -3,521 -2,459 -592 267 -88,447 -89.30%
-
NP to SH -3,612 -2,366 -3,245 -3,771 -724 474 -56,779 -84.09%
-
Tax Rate - - - - 190.52% 64.26% - -
Total Cost 95,673 47,959 174,192 131,491 83,167 37,956 271,341 -50.12%
-
Net Worth 131,496 133,087 132,360 131,706 0 130,918 134,435 -1.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 131,496 133,087 132,360 131,706 0 130,918 134,435 -1.46%
NOSH 976,216 985,833 969,677 975,600 1,013,333 947,999 975,584 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.35% -4.57% -2.06% -1.91% -0.72% 0.70% -48.36% -
ROE -2.75% -1.78% -2.45% -2.86% 0.00% 0.36% -42.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.48 4.65 17.60 13.23 8.15 4.03 18.75 -36.56%
EPS -0.37 -0.24 -0.33 -0.39 -0.07 0.05 -5.82 -84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.135 0.1365 0.135 0.00 0.1381 0.1378 -1.50%
Adjusted Per Share Value based on latest NOSH - 982,903
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.46 3.69 13.75 10.39 6.65 3.08 14.73 -36.48%
EPS -0.29 -0.19 -0.26 -0.30 -0.06 0.04 -4.57 -84.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1072 0.1066 0.1061 0.00 0.1055 0.1083 -1.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.17 0.17 0.21 0.19 0.24 -
P/RPS 1.48 3.65 0.97 1.29 2.58 4.71 1.28 10.17%
P/EPS -37.84 -70.83 -50.80 -43.98 -293.92 380.00 -4.12 339.16%
EY -2.64 -1.41 -1.97 -2.27 -0.34 0.26 -24.25 -77.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 1.25 1.26 0.00 1.38 1.74 -29.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.14 0.14 0.18 0.17 0.19 0.21 0.19 -
P/RPS 1.48 3.01 1.02 1.29 2.33 5.21 1.01 29.04%
P/EPS -37.84 -58.33 -53.79 -43.98 -265.93 420.00 -3.26 413.41%
EY -2.64 -1.71 -1.86 -2.27 -0.38 0.24 -30.63 -80.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.32 1.26 0.00 1.52 1.38 -17.20%

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