[D&O] QoQ Cumulative 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- 809.48%
YoY- 3322.14%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 97,533 433,109 326,148 203,953 90,868 425,711 330,348 -55.62%
PBT 3,806 19,115 15,034 8,842 2,706 5,298 3,755 0.90%
Tax -294 -1,555 -1,140 -647 -336 -1,582 -1,577 -67.33%
NP 3,512 17,560 13,894 8,195 2,370 3,716 2,178 37.46%
-
NP to SH 1,677 10,225 8,168 4,511 496 733 567 105.91%
-
Tax Rate 7.72% 8.13% 7.58% 7.32% 12.42% 29.86% 42.00% -
Total Cost 94,021 415,549 312,254 195,758 88,498 421,995 328,170 -56.50%
-
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 0.91% 5.54% 5.52% 3.10% 0.35% 0.54% 0.44% -
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 9.89 44.05 33.54 20.80 9.16 42.63 34.96 -56.87%
EPS 0.17 1.04 0.84 0.46 0.05 0.08 0.06 100.10%
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 7.87 34.94 26.31 16.45 7.33 34.35 26.65 -55.62%
EPS 0.14 0.82 0.66 0.36 0.04 0.06 0.05 98.53%
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 3.24 0.83 1.00 1.27 2.78 0.75 0.90 134.70%
P/EPS 188.24 35.10 39.88 57.61 510.00 435.94 525.00 -49.49%
EY 0.53 2.85 2.51 1.74 0.20 0.23 0.19 98.03%
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 3.03 0.83 1.13 1.25 3.06 0.59 0.77 149.04%
P/EPS 176.47 35.10 45.24 56.52 560.00 340.58 450.00 -46.39%
EY 0.57 2.85 2.21 1.77 0.18 0.29 0.22 88.53%
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