[D&O] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -18.47%
YoY- 238.1%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 128,642 103,085 100,839 97,533 106,961 122,195 113,084 8.93%
PBT 12,171 6,921 6,677 3,806 4,081 6,189 6,136 57.54%
Tax -4,927 -2,683 -609 -294 -415 -493 -311 525.52%
NP 7,244 4,238 6,068 3,512 3,666 5,696 5,825 15.56%
-
NP to SH 3,799 2,520 3,277 1,677 2,057 3,654 4,015 -3.60%
-
Tax Rate 40.48% 38.77% 9.12% 7.72% 10.17% 7.97% 5.07% -
Total Cost 121,398 98,847 94,771 94,021 103,295 116,499 107,259 8.56%
-
Net Worth 196,011 185,316 186,788 184,371 183,856 150,406 145,127 22.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 196,011 185,316 186,788 184,371 183,856 150,406 145,127 22.07%
NOSH 983,499 969,230 993,030 986,470 979,523 987,567 979,268 0.28%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.63% 4.11% 6.02% 3.60% 3.43% 4.66% 5.15% -
ROE 1.94% 1.36% 1.75% 0.91% 1.12% 2.43% 2.77% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.08 10.64 10.15 9.89 10.92 12.37 11.55 8.60%
EPS 0.38 0.26 0.33 0.17 0.21 0.37 0.41 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1912 0.1881 0.1869 0.1877 0.1523 0.1482 21.72%
Adjusted Per Share Value based on latest NOSH - 986,470
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.38 8.32 8.14 7.87 8.63 9.86 9.12 8.96%
EPS 0.31 0.20 0.26 0.14 0.17 0.29 0.32 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1495 0.1507 0.1487 0.1483 0.1213 0.1171 22.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.30 0.33 0.265 0.32 0.365 0.335 0.265 -
P/RPS 2.29 3.10 2.61 3.24 3.34 2.71 2.29 0.00%
P/EPS 77.67 126.92 80.30 188.24 173.81 90.54 64.63 12.97%
EY 1.29 0.79 1.25 0.53 0.58 1.10 1.55 -11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.73 1.41 1.71 1.94 2.20 1.79 -10.67%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 29/08/16 25/05/16 24/02/16 25/11/15 19/08/15 -
Price 0.40 0.305 0.35 0.30 0.365 0.38 0.26 -
P/RPS 3.06 2.87 3.45 3.03 3.34 3.07 2.25 22.63%
P/EPS 103.55 117.31 106.06 176.47 173.81 102.70 63.41 38.46%
EY 0.97 0.85 0.94 0.57 0.58 0.97 1.58 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.60 1.86 1.61 1.94 2.50 1.75 9.62%

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