[D&O] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 147.55%
YoY- -52.99%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 113,084 90,868 90,976 105,952 123,887 100,510 108,394 2.87%
PBT 6,136 2,706 1,466 680 2,096 979 954 247.03%
Tax -311 -336 -4 -208 -584 -785 448 -
NP 5,825 2,370 1,462 472 1,512 194 1,402 159.11%
-
NP to SH 4,015 496 132 708 286 -427 701 221.14%
-
Tax Rate 5.07% 12.42% 0.27% 30.59% 27.86% 80.18% -46.96% -
Total Cost 107,259 88,498 89,514 105,480 122,375 100,316 106,992 0.16%
-
Net Worth 145,127 141,558 180,971 136,542 0 136,746 126,880 9.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 145,127 141,558 180,971 136,542 0 136,746 126,880 9.39%
NOSH 979,268 991,999 1,320,000 1,011,428 953,333 1,067,500 1,001,428 -1.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.15% 2.61% 1.61% 0.45% 1.22% 0.19% 1.29% -
ROE 2.77% 0.35% 0.07% 0.52% 0.00% -0.31% 0.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.55 9.16 6.89 10.48 13.00 9.42 10.82 4.46%
EPS 0.41 0.05 0.01 0.07 0.02 -0.04 0.07 225.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1427 0.1371 0.135 0.00 0.1281 0.1267 11.04%
Adjusted Per Share Value based on latest NOSH - 1,011,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.11 7.32 7.33 8.53 9.98 8.10 8.73 2.88%
EPS 0.32 0.04 0.01 0.06 0.02 -0.03 0.06 206.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.114 0.1458 0.11 0.00 0.1101 0.1022 9.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.265 0.255 0.32 0.315 0.36 0.26 0.345 -
P/RPS 2.29 2.78 4.64 3.01 2.77 2.76 3.19 -19.87%
P/EPS 64.63 510.00 3,200.00 450.00 1,200.00 -650.00 492.86 -74.28%
EY 1.55 0.20 0.03 0.22 0.08 -0.15 0.20 293.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 2.33 2.33 0.00 2.03 2.72 -24.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 27/05/15 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.26 0.28 0.25 0.27 0.34 0.385 0.28 -
P/RPS 2.25 3.06 3.63 2.58 2.62 4.09 2.59 -8.97%
P/EPS 63.41 560.00 2,500.00 385.71 1,133.33 -962.50 400.00 -70.80%
EY 1.58 0.18 0.04 0.26 0.09 -0.10 0.25 242.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.96 1.82 2.00 0.00 3.01 2.21 -14.44%

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