[D&O] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.6%
YoY- 238.1%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 430,100 301,458 198,373 97,533 433,109 326,148 203,953 64.07%
PBT 29,576 17,404 10,483 3,806 19,115 15,034 8,842 122.84%
Tax -8,513 -3,586 -903 -294 -1,555 -1,140 -647 453.00%
NP 21,063 13,818 9,580 3,512 17,560 13,894 8,195 87.09%
-
NP to SH 11,273 7,474 4,954 1,677 10,225 8,168 4,511 83.64%
-
Tax Rate 28.78% 20.60% 8.61% 7.72% 8.13% 7.58% 7.32% -
Total Cost 409,037 287,640 188,793 94,021 415,549 312,254 195,758 63.07%
-
Net Worth 197,722 188,030 186,369 184,371 184,541 148,093 145,332 22.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 197,722 188,030 186,369 184,371 184,541 148,093 145,332 22.66%
NOSH 992,086 983,421 990,800 986,470 983,173 972,380 980,652 0.77%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.90% 4.58% 4.83% 3.60% 4.05% 4.26% 4.02% -
ROE 5.70% 3.97% 2.66% 0.91% 5.54% 5.52% 3.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.35 30.65 20.02 9.89 44.05 33.54 20.80 62.79%
EPS 1.14 0.76 0.50 0.17 1.04 0.84 0.46 82.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1912 0.1881 0.1869 0.1877 0.1523 0.1482 21.72%
Adjusted Per Share Value based on latest NOSH - 986,470
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.64 24.28 15.98 7.86 34.89 26.27 16.43 64.05%
EPS 0.91 0.60 0.40 0.14 0.82 0.66 0.36 85.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1515 0.1501 0.1485 0.1486 0.1193 0.1171 22.65%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.30 0.33 0.265 0.32 0.365 0.335 0.265 -
P/RPS 0.69 1.08 1.32 3.24 0.83 1.00 1.27 -33.29%
P/EPS 26.40 43.42 53.00 188.24 35.10 39.88 57.61 -40.42%
EY 3.79 2.30 1.89 0.53 2.85 2.51 1.74 67.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.73 1.41 1.71 1.94 2.20 1.79 -10.67%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 29/08/16 25/05/16 24/02/16 25/11/15 19/08/15 -
Price 0.40 0.305 0.35 0.30 0.365 0.38 0.26 -
P/RPS 0.92 0.99 1.75 3.03 0.83 1.13 1.25 -18.40%
P/EPS 35.20 40.13 70.00 176.47 35.10 45.24 56.52 -26.96%
EY 2.84 2.49 1.43 0.57 2.85 2.21 1.77 36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.60 1.86 1.61 1.94 2.50 1.75 9.62%

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