[D&O] QoQ Cumulative 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- 505.0%
YoY- 317.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 203,953 90,868 425,711 330,348 224,396 100,510 340,922 -29.06%
PBT 8,842 2,706 5,298 3,755 3,075 979 4,447 58.31%
Tax -647 -336 -1,582 -1,577 -1,369 -785 -1,176 -32.93%
NP 8,195 2,370 3,716 2,178 1,706 194 3,271 84.77%
-
NP to SH 4,511 496 733 567 -140 -427 440 373.94%
-
Tax Rate 7.32% 12.42% 29.86% 42.00% 44.52% 80.18% 26.44% -
Total Cost 195,758 88,498 421,995 328,170 222,690 100,316 337,651 -30.54%
-
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 3.10% 0.35% 0.54% 0.44% 0.00% -0.31% 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 20.80 9.16 42.63 34.96 16.03 9.42 38.74 -34.01%
EPS 0.46 0.05 0.08 0.06 -0.01 -0.04 0.05 340.84%
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 16.45 7.33 34.35 26.65 18.10 8.11 27.51 -29.08%
EPS 0.36 0.04 0.06 0.05 -0.01 -0.03 0.04 334.41%
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 1.27 2.78 0.75 0.90 2.25 2.76 0.89 26.83%
P/EPS 57.61 510.00 435.94 525.00 -3,600.00 -650.00 690.00 -80.98%
EY 1.74 0.20 0.23 0.19 -0.03 -0.15 0.14 439.03%
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 1.25 3.06 0.59 0.77 2.12 4.09 0.72 44.59%
P/EPS 56.52 560.00 340.58 450.00 -3,400.00 -962.50 560.00 -78.41%
EY 1.77 0.18 0.29 0.22 -0.03 -0.10 0.18 360.91%
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