[D&O] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -247.24%
YoY- 86.91%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 185,136 183,460 170,671 172,042 165,150 152,892 182,894 0.81%
PBT -4,456 -6,576 -2,259 -1,161 1,308 2,988 -92,597 -86.79%
Tax -1,754 -1,800 -1,262 -2,117 -2,492 -1,920 4,150 -
NP -6,210 -8,376 -3,521 -3,278 -1,184 1,068 -88,447 -83.00%
-
NP to SH -7,224 -9,464 -3,245 -5,028 -1,448 1,896 -56,779 -74.73%
-
Tax Rate - - - - 190.52% 64.26% - -
Total Cost 191,346 191,836 174,192 175,321 166,334 151,824 271,341 -20.79%
-
Net Worth 131,496 133,087 132,360 131,706 0 130,918 134,435 -1.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 131,496 133,087 132,360 131,706 0 130,918 134,435 -1.46%
NOSH 976,216 985,833 969,677 975,599 1,013,333 947,999 975,584 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.35% -4.57% -2.06% -1.91% -0.72% 0.70% -48.36% -
ROE -5.49% -7.11% -2.45% -3.82% 0.00% 1.45% -42.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.96 18.61 17.60 17.63 16.30 16.13 18.75 0.74%
EPS -0.74 -0.96 -0.33 -0.52 -0.14 0.20 -5.82 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1347 0.135 0.1365 0.135 0.00 0.1381 0.1378 -1.50%
Adjusted Per Share Value based on latest NOSH - 982,903
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.94 14.80 13.77 13.88 13.32 12.34 14.76 0.81%
EPS -0.58 -0.76 -0.26 -0.41 -0.12 0.15 -4.58 -74.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1074 0.1068 0.1063 0.00 0.1056 0.1085 -1.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.17 0.17 0.21 0.19 0.24 -
P/RPS 0.74 0.91 0.97 0.96 1.29 1.18 1.28 -30.62%
P/EPS -18.92 -17.71 -50.80 -32.99 -146.96 95.00 -4.12 176.53%
EY -5.29 -5.65 -1.97 -3.03 -0.68 1.05 -24.25 -63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 1.25 1.26 0.00 1.38 1.74 -29.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.14 0.14 0.18 0.17 0.19 0.21 0.19 -
P/RPS 0.74 0.75 1.02 0.96 1.17 1.30 1.01 -18.74%
P/EPS -18.92 -14.58 -53.79 -32.99 -132.97 105.00 -3.26 223.29%
EY -5.29 -6.86 -1.86 -3.03 -0.75 0.95 -30.63 -69.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.32 1.26 0.00 1.52 1.38 -17.20%

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