[D&O] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 354.74%
YoY- 3322.14%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 390,132 433,109 434,864 407,906 363,472 425,711 440,464 -7.76%
PBT 15,224 19,115 20,045 17,684 10,824 5,298 5,006 109.76%
Tax -1,176 -1,555 -1,520 -1,294 -1,344 -1,582 -2,102 -32.07%
NP 14,048 17,560 18,525 16,390 9,480 3,716 2,904 185.75%
-
NP to SH 6,708 10,225 10,890 9,022 1,984 733 756 328.02%
-
Tax Rate 7.72% 8.13% 7.58% 7.32% 12.42% 29.86% 41.99% -
Total Cost 376,084 415,549 416,338 391,516 353,992 421,995 437,560 -9.59%
-
Net Worth 184,371 184,541 148,093 145,332 141,558 136,904 127,575 27.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 184,371 184,541 148,093 145,332 141,558 136,904 127,575 27.79%
NOSH 986,470 983,173 972,380 980,652 991,999 998,571 945,000 2.90%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.60% 4.05% 4.26% 4.02% 2.61% 0.87% 0.66% -
ROE 3.64% 5.54% 7.35% 6.21% 1.40% 0.54% 0.59% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.55 44.05 44.72 41.60 36.64 42.63 46.61 -10.36%
EPS 0.68 1.04 1.12 0.92 0.20 0.08 0.08 315.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1877 0.1523 0.1482 0.1427 0.1371 0.135 24.19%
Adjusted Per Share Value based on latest NOSH - 979,268
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.48 34.94 35.08 32.91 29.32 34.35 35.54 -7.76%
EPS 0.54 0.82 0.88 0.73 0.16 0.06 0.06 332.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1489 0.1195 0.1173 0.1142 0.1105 0.1029 27.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.32 0.365 0.335 0.265 0.255 0.32 0.315 -
P/RPS 0.81 0.83 0.75 0.64 0.70 0.75 0.68 12.35%
P/EPS 47.06 35.10 29.91 28.80 127.50 435.94 393.75 -75.70%
EY 2.13 2.85 3.34 3.47 0.78 0.23 0.25 316.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.94 2.20 1.79 1.79 2.33 2.33 -18.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 25/11/15 19/08/15 27/05/15 25/02/15 19/11/14 -
Price 0.30 0.365 0.38 0.26 0.28 0.25 0.27 -
P/RPS 0.76 0.83 0.85 0.63 0.76 0.59 0.58 19.72%
P/EPS 44.12 35.10 33.93 28.26 140.00 340.58 337.50 -74.21%
EY 2.27 2.85 2.95 3.54 0.71 0.29 0.30 284.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.94 2.50 1.75 1.96 1.82 2.00 -13.45%

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