[D&O] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -0.77%
YoY- 151.99%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 411,683 421,325 435,605 430,149 378,452 337,784 281,003 29.02%
PBT 6,948 5,221 4,709 6,767 6,152 4,446 5,357 18.94%
Tax -1,132 -1,581 -1,129 -1,379 -1,177 -1,176 -333 126.25%
NP 5,816 3,640 3,580 5,388 4,975 3,270 5,024 10.26%
-
NP to SH 1,622 699 1,268 2,066 2,082 440 1,678 -2.23%
-
Tax Rate 16.29% 30.28% 23.98% 20.38% 19.13% 26.45% 6.22% -
Total Cost 405,867 417,685 432,025 424,761 373,477 334,514 275,979 29.35%
-
Net Worth 141,558 180,971 136,542 0 136,746 126,880 127,407 7.28%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 141,558 180,971 136,542 0 136,746 126,880 127,407 7.28%
NOSH 991,999 1,320,000 1,011,428 953,333 1,067,500 1,001,428 1,003,999 -0.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.41% 0.86% 0.82% 1.25% 1.31% 0.97% 1.79% -
ROE 1.15% 0.39% 0.93% 0.00% 1.52% 0.35% 1.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.50 31.92 43.07 45.12 35.45 33.73 27.99 30.05%
EPS 0.16 0.05 0.13 0.22 0.20 0.04 0.17 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1371 0.135 0.00 0.1281 0.1267 0.1269 8.14%
Adjusted Per Share Value based on latest NOSH - 953,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.21 33.99 35.14 34.70 30.53 27.25 22.67 29.01%
EPS 0.13 0.06 0.10 0.17 0.17 0.04 0.14 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.146 0.1102 0.00 0.1103 0.1024 0.1028 7.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.32 0.315 0.36 0.26 0.345 0.365 -
P/RPS 0.61 1.00 0.73 0.80 0.73 1.02 1.30 -39.64%
P/EPS 155.96 604.29 251.26 166.12 133.31 785.21 218.39 -20.12%
EY 0.64 0.17 0.40 0.60 0.75 0.13 0.46 24.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.33 2.33 0.00 2.03 2.72 2.88 -27.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 -
Price 0.28 0.25 0.27 0.34 0.385 0.28 0.31 -
P/RPS 0.67 0.78 0.63 0.75 1.09 0.83 1.11 -28.59%
P/EPS 171.25 472.10 215.37 156.89 197.40 637.27 185.48 -5.18%
EY 0.58 0.21 0.46 0.64 0.51 0.16 0.54 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.82 2.00 0.00 3.01 2.21 2.44 -13.59%

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