[D&O] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 132.05%
YoY- -22.09%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 433,108 417,123 400,880 411,683 421,325 435,605 430,149 0.45%
PBT 19,112 16,497 10,988 6,948 5,221 4,709 6,767 99.42%
Tax -1,555 -1,144 -859 -1,132 -1,581 -1,129 -1,379 8.31%
NP 17,557 15,353 10,129 5,816 3,640 3,580 5,388 119.32%
-
NP to SH 10,222 8,297 5,351 1,622 699 1,268 2,066 189.51%
-
Tax Rate 8.14% 6.93% 7.82% 16.29% 30.28% 23.98% 20.38% -
Total Cost 415,551 401,770 390,751 405,867 417,685 432,025 424,761 -1.44%
-
Net Worth 183,856 150,406 145,127 141,558 180,971 136,542 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 183,856 150,406 145,127 141,558 180,971 136,542 0 -
NOSH 979,523 987,567 979,268 991,999 1,320,000 1,011,428 953,333 1.81%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.05% 3.68% 2.53% 1.41% 0.86% 0.82% 1.25% -
ROE 5.56% 5.52% 3.69% 1.15% 0.39% 0.93% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.22 42.24 40.94 41.50 31.92 43.07 45.12 -1.33%
EPS 1.04 0.84 0.55 0.16 0.05 0.13 0.22 180.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1523 0.1482 0.1427 0.1371 0.135 0.00 -
Adjusted Per Share Value based on latest NOSH - 991,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.94 33.65 32.34 33.21 33.99 35.14 34.70 0.45%
EPS 0.82 0.67 0.43 0.13 0.06 0.10 0.17 184.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.1213 0.1171 0.1142 0.146 0.1102 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.365 0.335 0.265 0.255 0.32 0.315 0.36 -
P/RPS 0.83 0.79 0.65 0.61 1.00 0.73 0.80 2.47%
P/EPS 34.98 39.87 48.50 155.96 604.29 251.26 166.12 -64.50%
EY 2.86 2.51 2.06 0.64 0.17 0.40 0.60 182.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.20 1.79 1.79 2.33 2.33 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 19/08/15 27/05/15 25/02/15 19/11/14 27/08/14 -
Price 0.365 0.38 0.26 0.28 0.25 0.27 0.34 -
P/RPS 0.83 0.90 0.64 0.67 0.78 0.63 0.75 6.97%
P/EPS 34.98 45.23 47.58 171.25 472.10 215.37 156.89 -63.13%
EY 2.86 2.21 2.10 0.58 0.21 0.46 0.64 170.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.50 1.75 1.96 1.82 2.00 0.00 -

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