[D&O] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 268.58%
YoY- 107.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 330,348 224,396 100,510 340,922 232,528 132,032 59,842 212.02%
PBT 3,755 3,075 979 4,447 3,493 755 -727 -
Tax -1,577 -1,369 -785 -1,176 -1,624 -1,166 -784 59.27%
NP 2,178 1,706 194 3,271 1,869 -411 -1,511 -
-
NP to SH 567 -140 -427 440 -261 -1,767 -2,069 -
-
Tax Rate 42.00% 44.52% 80.18% 26.44% 46.49% 154.44% - -
Total Cost 328,170 222,690 100,316 337,651 230,659 132,443 61,353 205.53%
-
Net Worth 127,575 0 136,746 111,495 110,403 122,511 133,992 -3.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 127,575 0 136,746 111,495 110,403 122,511 133,992 -3.21%
NOSH 945,000 1,400,000 1,067,500 879,999 870,000 981,666 985,238 -2.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.66% 0.76% 0.19% 0.96% 0.80% -0.31% -2.52% -
ROE 0.44% 0.00% -0.31% 0.39% -0.24% -1.44% -1.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.96 16.03 9.42 38.74 26.73 13.45 6.07 220.96%
EPS 0.06 -0.01 -0.04 0.05 -0.03 -0.18 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.00 0.1281 0.1267 0.1269 0.1248 0.136 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,001,428
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.68 18.12 8.12 27.53 18.78 10.66 4.83 212.15%
EPS 0.05 -0.01 -0.03 0.04 -0.02 -0.14 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.00 0.1104 0.09 0.0892 0.0989 0.1082 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.36 0.26 0.345 0.365 0.175 0.15 -
P/RPS 0.90 2.25 2.76 0.89 1.37 1.30 2.47 -48.95%
P/EPS 525.00 -3,600.00 -650.00 690.00 -1,216.67 -97.22 -71.43 -
EY 0.19 -0.03 -0.15 0.14 -0.08 -1.03 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 2.03 2.72 2.88 1.40 1.10 64.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 -
Price 0.27 0.34 0.385 0.28 0.31 0.34 0.18 -
P/RPS 0.77 2.12 4.09 0.72 1.16 2.53 2.96 -59.21%
P/EPS 450.00 -3,400.00 -962.50 560.00 -1,033.33 -188.89 -85.71 -
EY 0.22 -0.03 -0.10 0.18 -0.10 -0.53 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.01 2.21 2.44 2.72 1.32 31.88%

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