[D&O] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.18%
YoY- 1294.95%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 301,458 198,373 97,533 433,109 326,148 203,953 90,868 121.95%
PBT 17,404 10,483 3,806 19,115 15,034 8,842 2,706 244.67%
Tax -3,586 -903 -294 -1,555 -1,140 -647 -336 382.65%
NP 13,818 9,580 3,512 17,560 13,894 8,195 2,370 222.90%
-
NP to SH 7,474 4,954 1,677 10,225 8,168 4,511 496 507.06%
-
Tax Rate 20.60% 8.61% 7.72% 8.13% 7.58% 7.32% 12.42% -
Total Cost 287,640 188,793 94,021 415,549 312,254 195,758 88,498 118.94%
-
Net Worth 188,030 186,369 184,371 184,541 148,093 145,332 141,558 20.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 188,030 186,369 184,371 184,541 148,093 145,332 141,558 20.77%
NOSH 983,421 990,800 986,470 983,173 972,380 980,652 991,999 -0.57%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.58% 4.83% 3.60% 4.05% 4.26% 4.02% 2.61% -
ROE 3.97% 2.66% 0.91% 5.54% 5.52% 3.10% 0.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.65 20.02 9.89 44.05 33.54 20.80 9.16 123.22%
EPS 0.76 0.50 0.17 1.04 0.84 0.46 0.05 510.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1881 0.1869 0.1877 0.1523 0.1482 0.1427 21.47%
Adjusted Per Share Value based on latest NOSH - 979,523
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.32 16.00 7.87 34.94 26.31 16.45 7.33 121.96%
EPS 0.60 0.40 0.14 0.82 0.66 0.36 0.04 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1504 0.1487 0.1489 0.1195 0.1173 0.1142 20.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.33 0.265 0.32 0.365 0.335 0.265 0.255 -
P/RPS 1.08 1.32 3.24 0.83 1.00 1.27 2.78 -46.66%
P/EPS 43.42 53.00 188.24 35.10 39.88 57.61 510.00 -80.56%
EY 2.30 1.89 0.53 2.85 2.51 1.74 0.20 407.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.41 1.71 1.94 2.20 1.79 1.79 -2.24%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 25/05/16 24/02/16 25/11/15 19/08/15 27/05/15 -
Price 0.305 0.35 0.30 0.365 0.38 0.26 0.28 -
P/RPS 0.99 1.75 3.03 0.83 1.13 1.25 3.06 -52.77%
P/EPS 40.13 70.00 176.47 35.10 45.24 56.52 560.00 -82.66%
EY 2.49 1.43 0.57 2.85 2.21 1.77 0.18 473.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.86 1.61 1.94 2.50 1.75 1.96 -12.62%

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