[D&O] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -206.7%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 108,394 100,496 72,190 59,842 48,475 51,182 46,703 75.02%
PBT 954 2,738 1,481 -727 1,865 -3,189 -584 -
Tax 448 -458 -382 -784 1,291 -646 -427 -
NP 1,402 2,280 1,099 -1,511 3,156 -3,835 -1,011 -
-
NP to SH 701 1,506 302 -2,069 1,939 -4,146 -1,246 -
-
Tax Rate -46.96% 16.73% 25.79% - -69.22% - - -
Total Cost 106,992 98,216 71,091 61,353 45,319 55,017 47,714 71.06%
-
Net Worth 126,880 127,407 125,631 133,992 134,150 129,809 129,104 -1.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,880 127,407 125,631 133,992 134,150 129,809 129,104 -1.14%
NOSH 1,001,428 1,003,999 1,006,666 985,238 998,888 987,142 958,461 2.95%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.29% 2.27% 1.52% -2.52% 6.51% -7.49% -2.16% -
ROE 0.55% 1.18% 0.24% -1.54% 1.45% -3.19% -0.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.82 10.01 7.17 6.07 4.85 5.18 4.87 70.02%
EPS 0.07 0.15 0.03 -0.21 0.20 -0.42 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.1269 0.1248 0.136 0.1343 0.1315 0.1347 -3.98%
Adjusted Per Share Value based on latest NOSH - 985,238
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.73 8.09 5.81 4.82 3.90 4.12 3.76 75.07%
EPS 0.06 0.12 0.02 -0.17 0.16 -0.33 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1026 0.1012 0.1079 0.1081 0.1046 0.104 -1.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.365 0.175 0.15 0.14 0.14 0.14 -
P/RPS 3.19 3.65 2.44 2.47 2.88 2.70 2.87 7.28%
P/EPS 492.86 243.33 583.33 -71.43 72.12 -33.33 -107.69 -
EY 0.20 0.41 0.17 -1.40 1.39 -3.00 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.88 1.40 1.10 1.04 1.06 1.04 89.49%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 -
Price 0.28 0.31 0.34 0.18 0.12 0.16 0.14 -
P/RPS 2.59 3.10 4.74 2.96 2.47 3.09 2.87 -6.59%
P/EPS 400.00 206.67 1,133.33 -85.71 61.82 -38.10 -107.69 -
EY 0.25 0.48 0.09 -1.17 1.62 -2.63 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.44 2.72 1.32 0.89 1.22 1.04 65.06%

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