[D&O] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 89.84%
YoY- 94.3%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 185,389 180,664 178,313 170,671 153,640 142,838 154,917 12.68%
PBT -6,805 -5,141 -4,650 -2,259 -53,366 -96,591 -97,789 -82.99%
Tax -1,197 -893 -1,232 -1,262 -1,001 3,990 4,742 -
NP -8,002 -6,034 -5,882 -3,521 -54,367 -92,601 -93,047 -80.42%
-
NP to SH -7,232 -6,133 -6,085 -3,245 -31,931 -59,899 -59,037 -75.24%
-
Tax Rate - - - - - - - -
Total Cost 193,391 186,698 184,195 174,192 208,007 235,439 247,964 -15.23%
-
Net Worth 129,809 129,104 133,087 129,181 132,691 0 130,918 -0.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,809 129,104 133,087 129,181 132,691 0 130,918 -0.56%
NOSH 987,142 958,461 985,833 945,000 982,903 1,340,000 947,999 2.72%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.32% -3.34% -3.30% -2.06% -35.39% -64.83% -60.06% -
ROE -5.57% -4.75% -4.57% -2.51% -24.06% 0.00% -45.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.78 18.85 18.09 18.06 15.63 10.66 16.34 9.69%
EPS -0.73 -0.64 -0.62 -0.34 -3.25 -4.47 -6.23 -75.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.1347 0.135 0.1367 0.135 0.00 0.1381 -3.20%
Adjusted Per Share Value based on latest NOSH - 945,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.93 14.55 14.36 13.75 12.38 11.51 12.48 12.65%
EPS -0.58 -0.49 -0.49 -0.26 -2.57 -4.82 -4.76 -75.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.104 0.1072 0.1041 0.1069 0.00 0.1055 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.17 0.17 0.17 0.21 0.19 -
P/RPS 0.75 0.74 0.94 0.94 1.09 1.97 1.16 -25.16%
P/EPS -19.11 -21.88 -27.54 -49.51 -5.23 -4.70 -3.05 238.73%
EY -5.23 -4.57 -3.63 -2.02 -19.11 -21.29 -32.78 -70.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.26 1.24 1.26 0.00 1.38 -16.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 -
Price 0.16 0.14 0.14 0.18 0.17 0.19 0.21 -
P/RPS 0.85 0.74 0.77 1.00 1.09 1.78 1.29 -24.22%
P/EPS -21.84 -21.88 -22.68 -52.42 -5.23 -4.25 -3.37 246.42%
EY -4.58 -4.57 -4.41 -1.91 -19.11 -23.53 -29.65 -71.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 1.04 1.32 1.26 0.00 1.52 -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