[D&O] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -352.74%
YoY- -256.55%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 45,865 41,639 46,457 44,352 38,223 24,995 35,655 18.26%
PBT -1,644 -1,388 -1,525 -93 747 -50,910 -44,750 -88.92%
Tax -450 326 -342 -766 -480 -220 4,649 -
NP -2,094 -1,062 -1,867 -859 267 -51,130 -40,101 -86.00%
-
NP to SH -2,366 526 -3,047 -1,198 474 -27,966 -31,015 -81.98%
-
Tax Rate - - - - 64.26% - - -
Total Cost 47,959 42,701 48,324 45,211 37,956 76,125 75,756 -26.25%
-
Net Worth 133,087 129,181 132,691 0 130,918 134,275 161,121 -11.95%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 133,087 129,181 132,691 0 130,918 134,275 161,121 -11.95%
NOSH 985,833 945,000 982,903 1,340,000 947,999 974,425 975,314 0.71%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.57% -2.55% -4.02% -1.94% 0.70% -204.56% -112.47% -
ROE -1.78% 0.41% -2.30% 0.00% 0.36% -20.83% -19.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.65 4.41 4.73 3.31 4.03 2.57 3.66 17.28%
EPS -0.24 0.05 -0.31 -0.12 0.05 -2.87 -3.18 -82.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.1367 0.135 0.00 0.1381 0.1378 0.1652 -12.58%
Adjusted Per Share Value based on latest NOSH - 1,340,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.69 3.35 3.74 3.57 3.08 2.01 2.87 18.22%
EPS -0.19 0.04 -0.25 -0.10 0.04 -2.25 -2.50 -82.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1072 0.1041 0.1069 0.00 0.1055 0.1082 0.1298 -11.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.17 0.17 0.21 0.19 0.24 0.29 -
P/RPS 3.65 3.86 3.60 6.34 4.71 9.36 7.93 -40.35%
P/EPS -70.83 305.42 -54.84 -234.89 380.00 -8.36 -9.12 291.68%
EY -1.41 0.33 -1.82 -0.43 0.26 -11.96 -10.97 -74.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.24 1.26 0.00 1.38 1.74 1.76 -19.95%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 24/11/10 -
Price 0.14 0.18 0.17 0.19 0.21 0.19 0.26 -
P/RPS 3.01 4.09 3.60 5.74 5.21 7.41 7.11 -43.58%
P/EPS -58.33 323.38 -54.84 -212.52 420.00 -6.62 -8.18 270.03%
EY -1.71 0.31 -1.82 -0.47 0.24 -15.11 -12.23 -73.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.32 1.26 0.00 1.52 1.38 1.57 -23.99%

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