[D&O] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.28%
YoY- 66.59%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 326,148 203,953 90,868 425,711 330,348 224,396 100,510 119.02%
PBT 15,034 8,842 2,706 5,298 3,755 3,075 979 516.79%
Tax -1,140 -647 -336 -1,582 -1,577 -1,369 -785 28.21%
NP 13,894 8,195 2,370 3,716 2,178 1,706 194 1620.10%
-
NP to SH 8,168 4,511 496 733 567 -140 -427 -
-
Tax Rate 7.58% 7.32% 12.42% 29.86% 42.00% 44.52% 80.18% -
Total Cost 312,254 195,758 88,498 421,995 328,170 222,690 100,316 113.03%
-
Net Worth 148,093 145,332 141,558 136,904 127,575 0 136,746 5.45%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 148,093 145,332 141,558 136,904 127,575 0 136,746 5.45%
NOSH 972,380 980,652 991,999 998,571 945,000 1,400,000 1,067,500 -6.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.26% 4.02% 2.61% 0.87% 0.66% 0.76% 0.19% -
ROE 5.52% 3.10% 0.35% 0.54% 0.44% 0.00% -0.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.54 20.80 9.16 42.63 34.96 16.03 9.42 132.99%
EPS 0.84 0.46 0.05 0.08 0.06 -0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.1482 0.1427 0.1371 0.135 0.00 0.1281 12.21%
Adjusted Per Share Value based on latest NOSH - 1,320,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.31 16.45 7.33 34.35 26.65 18.10 8.11 118.98%
EPS 0.66 0.36 0.04 0.06 0.05 -0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1173 0.1142 0.1105 0.1029 0.00 0.1103 5.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.335 0.265 0.255 0.32 0.315 0.36 0.26 -
P/RPS 1.00 1.27 2.78 0.75 0.90 2.25 2.76 -49.14%
P/EPS 39.88 57.61 510.00 435.94 525.00 -3,600.00 -650.00 -
EY 2.51 1.74 0.20 0.23 0.19 -0.03 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.79 1.79 2.33 2.33 0.00 2.03 5.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 27/05/15 25/02/15 19/11/14 27/08/14 28/05/14 -
Price 0.38 0.26 0.28 0.25 0.27 0.34 0.385 -
P/RPS 1.13 1.25 3.06 0.59 0.77 2.12 4.09 -57.54%
P/EPS 45.24 56.52 560.00 340.58 450.00 -3,400.00 -962.50 -
EY 2.21 1.77 0.18 0.29 0.22 -0.03 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.75 1.96 1.82 2.00 0.00 3.01 -11.63%

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