[D&O] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.95%
YoY- 94.28%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 143,750 92,568 45,865 170,671 129,032 82,575 38,223 141.25%
PBT -5,417 -2,228 -1,644 -2,259 -871 654 747 -
Tax -1,523 -877 -450 -1,262 -1,588 -1,246 -480 115.47%
NP -6,940 -3,105 -2,094 -3,521 -2,459 -592 267 -
-
NP to SH -7,758 -3,612 -2,366 -3,245 -3,771 -724 474 -
-
Tax Rate - - - - - 190.52% 64.26% -
Total Cost 150,690 95,673 47,959 174,192 131,491 83,167 37,956 150.09%
-
Net Worth 127,522 131,496 133,087 132,360 131,706 0 130,918 -1.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 127,522 131,496 133,087 132,360 131,706 0 130,918 -1.73%
NOSH 969,749 976,216 985,833 969,677 975,600 1,013,333 947,999 1.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.83% -3.35% -4.57% -2.06% -1.91% -0.72% 0.70% -
ROE -6.08% -2.75% -1.78% -2.45% -2.86% 0.00% 0.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.82 9.48 4.65 17.60 13.23 8.15 4.03 137.68%
EPS -0.80 -0.37 -0.24 -0.33 -0.39 -0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1347 0.135 0.1365 0.135 0.00 0.1381 -3.20%
Adjusted Per Share Value based on latest NOSH - 945,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.58 7.46 3.69 13.75 10.39 6.65 3.08 141.20%
EPS -0.62 -0.29 -0.19 -0.26 -0.30 -0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1059 0.1072 0.1066 0.1061 0.00 0.1055 -1.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.17 0.17 0.17 0.21 0.19 -
P/RPS 0.94 1.48 3.65 0.97 1.29 2.58 4.71 -65.74%
P/EPS -17.50 -37.84 -70.83 -50.80 -43.98 -293.92 380.00 -
EY -5.71 -2.64 -1.41 -1.97 -2.27 -0.34 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.26 1.25 1.26 0.00 1.38 -16.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.16 0.14 0.14 0.18 0.17 0.19 0.21 -
P/RPS 1.08 1.48 3.01 1.02 1.29 2.33 5.21 -64.87%
P/EPS -20.00 -37.84 -58.33 -53.79 -43.98 -265.93 420.00 -
EY -5.00 -2.64 -1.71 -1.86 -2.27 -0.38 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 1.04 1.32 1.26 0.00 1.52 -13.59%

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