[D&O] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -232.74%
YoY- -36.07%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 72,190 59,842 48,475 51,182 46,703 45,865 41,639 44.36%
PBT 1,481 -727 1,865 -3,189 -584 -1,644 -1,388 -
Tax -382 -784 1,291 -646 -427 -450 326 -
NP 1,099 -1,511 3,156 -3,835 -1,011 -2,094 -1,062 -
-
NP to SH 302 -2,069 1,939 -4,146 -1,246 -2,366 526 -30.94%
-
Tax Rate 25.79% - -69.22% - - - - -
Total Cost 71,091 61,353 45,319 55,017 47,714 47,959 42,701 40.51%
-
Net Worth 125,631 133,992 134,150 129,809 129,104 133,087 129,181 -1.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 125,631 133,992 134,150 129,809 129,104 133,087 129,181 -1.84%
NOSH 1,006,666 985,238 998,888 987,142 958,461 985,833 945,000 4.30%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.52% -2.52% 6.51% -7.49% -2.16% -4.57% -2.55% -
ROE 0.24% -1.54% 1.45% -3.19% -0.97% -1.78% 0.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.17 6.07 4.85 5.18 4.87 4.65 4.41 38.30%
EPS 0.03 -0.21 0.20 -0.42 -0.13 -0.24 0.05 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.136 0.1343 0.1315 0.1347 0.135 0.1367 -5.89%
Adjusted Per Share Value based on latest NOSH - 987,142
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.82 4.83 3.91 4.13 3.77 3.70 3.36 44.27%
EPS 0.02 -0.17 0.16 -0.33 -0.10 -0.19 0.04 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1014 0.1081 0.1082 0.1047 0.1042 0.1074 0.1042 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.175 0.15 0.14 0.14 0.14 0.17 0.17 -
P/RPS 2.44 2.47 2.88 2.70 2.87 3.65 3.86 -26.36%
P/EPS 583.33 -71.43 72.12 -33.33 -107.69 -70.83 305.42 53.99%
EY 0.17 -1.40 1.39 -3.00 -0.93 -1.41 0.33 -35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.10 1.04 1.06 1.04 1.26 1.24 8.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 21/02/13 22/11/12 30/08/12 24/05/12 23/02/12 -
Price 0.34 0.18 0.12 0.16 0.14 0.14 0.18 -
P/RPS 4.74 2.96 2.47 3.09 2.87 3.01 4.09 10.34%
P/EPS 1,133.33 -85.71 61.82 -38.10 -107.69 -58.33 323.38 130.90%
EY 0.09 -1.17 1.62 -2.63 -0.93 -1.71 0.31 -56.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.32 0.89 1.22 1.04 1.04 1.32 62.00%

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