[D&O] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 373.18%
YoY- 137.7%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 421,325 435,605 430,149 378,452 337,784 281,003 231,689 48.82%
PBT 5,221 4,709 6,767 6,152 4,446 5,357 -570 -
Tax -1,581 -1,129 -1,379 -1,177 -1,176 -333 -521 109.17%
NP 3,640 3,580 5,388 4,975 3,270 5,024 -1,091 -
-
NP to SH 699 1,268 2,066 2,082 440 1,678 -3,974 -
-
Tax Rate 30.28% 23.98% 20.38% 19.13% 26.45% 6.22% - -
Total Cost 417,685 432,025 424,761 373,477 334,514 275,979 232,780 47.50%
-
Net Worth 180,971 136,542 0 136,746 126,880 127,407 125,631 27.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,971 136,542 0 136,746 126,880 127,407 125,631 27.46%
NOSH 1,320,000 1,011,428 953,333 1,067,500 1,001,428 1,003,999 1,006,666 19.74%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.86% 0.82% 1.25% 1.31% 0.97% 1.79% -0.47% -
ROE 0.39% 0.93% 0.00% 1.52% 0.35% 1.32% -3.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.92 43.07 45.12 35.45 33.73 27.99 23.02 24.27%
EPS 0.05 0.13 0.22 0.20 0.04 0.17 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1371 0.135 0.00 0.1281 0.1267 0.1269 0.1248 6.44%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.94 35.09 34.65 30.48 27.21 22.63 18.66 48.84%
EPS 0.06 0.10 0.17 0.17 0.04 0.14 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.11 0.00 0.1101 0.1022 0.1026 0.1012 27.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.315 0.36 0.26 0.345 0.365 0.175 -
P/RPS 1.00 0.73 0.80 0.73 1.02 1.30 0.76 20.01%
P/EPS 604.29 251.26 166.12 133.31 785.21 218.39 -44.33 -
EY 0.17 0.40 0.60 0.75 0.13 0.46 -2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.33 0.00 2.03 2.72 2.88 1.40 40.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.25 0.27 0.34 0.385 0.28 0.31 0.34 -
P/RPS 0.78 0.63 0.75 1.09 0.83 1.11 1.48 -34.67%
P/EPS 472.10 215.37 156.89 197.40 637.27 185.48 -86.13 -
EY 0.21 0.46 0.64 0.51 0.16 0.54 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.00 0.00 3.01 2.21 2.44 2.72 -23.44%

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