[D&O] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.99%
YoY- 416.1%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 100,839 97,533 106,961 122,195 113,084 90,868 90,976 7.10%
PBT 6,677 3,806 4,081 6,189 6,136 2,706 1,466 175.02%
Tax -609 -294 -415 -493 -311 -336 -4 2760.01%
NP 6,068 3,512 3,666 5,696 5,825 2,370 1,462 158.48%
-
NP to SH 3,277 1,677 2,057 3,654 4,015 496 132 752.67%
-
Tax Rate 9.12% 7.72% 10.17% 7.97% 5.07% 12.42% 0.27% -
Total Cost 94,771 94,021 103,295 116,499 107,259 88,498 89,514 3.88%
-
Net Worth 186,788 184,371 183,856 150,406 145,127 141,558 180,971 2.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 186,788 184,371 183,856 150,406 145,127 141,558 180,971 2.13%
NOSH 993,030 986,470 979,523 987,567 979,268 991,999 1,320,000 -17.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.02% 3.60% 3.43% 4.66% 5.15% 2.61% 1.61% -
ROE 1.75% 0.91% 1.12% 2.43% 2.77% 0.35% 0.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.15 9.89 10.92 12.37 11.55 9.16 6.89 29.49%
EPS 0.33 0.17 0.21 0.37 0.41 0.05 0.01 931.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1869 0.1877 0.1523 0.1482 0.1427 0.1371 23.49%
Adjusted Per Share Value based on latest NOSH - 987,567
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.14 7.87 8.63 9.86 9.12 7.33 7.34 7.14%
EPS 0.26 0.14 0.17 0.29 0.32 0.04 0.01 779.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1487 0.1483 0.1213 0.1171 0.1142 0.146 2.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.265 0.32 0.365 0.335 0.265 0.255 0.32 -
P/RPS 2.61 3.24 3.34 2.71 2.29 2.78 4.64 -31.88%
P/EPS 80.30 188.24 173.81 90.54 64.63 510.00 3,200.00 -91.44%
EY 1.25 0.53 0.58 1.10 1.55 0.20 0.03 1104.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.71 1.94 2.20 1.79 1.79 2.33 -28.47%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 24/02/16 25/11/15 19/08/15 27/05/15 25/02/15 -
Price 0.35 0.30 0.365 0.38 0.26 0.28 0.25 -
P/RPS 3.45 3.03 3.34 3.07 2.25 3.06 3.63 -3.33%
P/EPS 106.06 176.47 173.81 102.70 63.41 560.00 2,500.00 -87.85%
EY 0.94 0.57 0.58 0.97 1.58 0.18 0.04 722.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.61 1.94 2.50 1.75 1.96 1.82 1.46%

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