[D&O] QoQ 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- -53.45%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 105,952 123,887 100,510 108,394 100,496 72,190 59,842 46.30%
PBT 680 2,096 979 954 2,738 1,481 -727 -
Tax -208 -584 -785 448 -458 -382 -784 -58.67%
NP 472 1,512 194 1,402 2,280 1,099 -1,511 -
-
NP to SH 708 286 -427 701 1,506 302 -2,069 -
-
Tax Rate 30.59% 27.86% 80.18% -46.96% 16.73% 25.79% - -
Total Cost 105,480 122,375 100,316 106,992 98,216 71,091 61,353 43.46%
-
Net Worth 136,542 0 136,746 126,880 127,407 125,631 133,992 1.26%
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 136,542 0 136,746 126,880 127,407 125,631 133,992 1.26%
NOSH 1,011,428 953,333 1,067,500 1,001,428 1,003,999 1,006,666 985,238 1.76%
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 0.45% 1.22% 0.19% 1.29% 2.27% 1.52% -2.52% -
ROE 0.52% 0.00% -0.31% 0.55% 1.18% 0.24% -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 10.48 13.00 9.42 10.82 10.01 7.17 6.07 43.87%
EPS 0.07 0.02 -0.04 0.07 0.15 0.03 -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 8.53 9.98 8.10 8.73 8.09 5.81 4.82 46.25%
EPS 0.06 0.02 -0.03 0.06 0.12 0.02 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.1101 0.1022 0.1026 0.1012 0.1079 1.29%
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 3.01 2.77 2.76 3.19 3.65 2.44 2.47 14.07%
P/EPS 450.00 1,200.00 -650.00 492.86 243.33 583.33 -71.43 -
EY 0.22 0.08 -0.15 0.20 0.41 0.17 -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 2.58 2.62 4.09 2.59 3.10 4.74 2.96 -8.74%
P/EPS 385.71 1,133.33 -962.50 400.00 206.67 1,133.33 -85.71 -
EY 0.26 0.09 -0.10 0.25 0.48 0.09 -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