[D&O] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -73.78%
YoY- 107.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 435,605 430,149 378,452 337,784 281,003 231,689 206,202 64.56%
PBT 4,709 6,767 6,152 4,446 5,357 -570 -2,635 -
Tax -1,129 -1,379 -1,177 -1,176 -333 -521 -566 58.39%
NP 3,580 5,388 4,975 3,270 5,024 -1,091 -3,201 -
-
NP to SH 1,268 2,066 2,082 440 1,678 -3,974 -5,522 -
-
Tax Rate 23.98% 20.38% 19.13% 26.45% 6.22% - - -
Total Cost 432,025 424,761 373,477 334,514 275,979 232,780 209,403 61.99%
-
Net Worth 136,542 0 136,746 126,880 127,407 125,631 133,992 1.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 136,542 0 136,746 126,880 127,407 125,631 133,992 1.26%
NOSH 1,011,428 953,333 1,067,500 1,001,428 1,003,999 1,006,666 985,238 1.76%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.82% 1.25% 1.31% 0.97% 1.79% -0.47% -1.55% -
ROE 0.93% 0.00% 1.52% 0.35% 1.32% -3.16% -4.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.07 45.12 35.45 33.73 27.99 23.02 20.93 61.71%
EPS 0.13 0.22 0.20 0.04 0.17 -0.39 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.00 0.1281 0.1267 0.1269 0.1248 0.136 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,001,428
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.14 34.70 30.53 27.25 22.67 18.69 16.64 64.52%
EPS 0.10 0.17 0.17 0.04 0.14 -0.32 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.00 0.1103 0.1024 0.1028 0.1014 0.1081 1.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.315 0.36 0.26 0.345 0.365 0.175 0.15 -
P/RPS 0.73 0.80 0.73 1.02 1.30 0.76 0.72 0.92%
P/EPS 251.26 166.12 133.31 785.21 218.39 -44.33 -26.76 -
EY 0.40 0.60 0.75 0.13 0.46 -2.26 -3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 2.03 2.72 2.88 1.40 1.10 64.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 27/08/14 28/05/14 26/02/14 27/11/13 29/08/13 29/05/13 -
Price 0.27 0.34 0.385 0.28 0.31 0.34 0.18 -
P/RPS 0.63 0.75 1.09 0.83 1.11 1.48 0.86 -18.72%
P/EPS 215.37 156.89 197.40 637.27 185.48 -86.13 -32.12 -
EY 0.46 0.64 0.51 0.16 0.54 -1.16 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.01 2.21 2.44 2.72 1.32 31.88%

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