Highlights

[D&O] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     -510.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 340,922 192,225 170,671 182,894 208,059 108,271 121,898 18.68%
  YoY % 77.36% 12.63% -6.68% -12.10% 92.17% -11.18% -
  Horiz. % 279.68% 157.69% 140.01% 150.04% 170.68% 88.82% 100.00%
PBT 4,447 -3,552 -2,259 -92,597 18,805 15,914 28,315 -26.53%
  YoY % 225.20% -57.24% 97.56% -592.41% 18.17% -43.80% -
  Horiz. % 15.71% -12.54% -7.98% -327.02% 66.41% 56.20% 100.00%
Tax -1,176 -232 -1,262 4,150 -344 -2,111 -2,547 -12.07%
  YoY % -406.90% 81.62% -130.41% 1,306.40% 83.70% 17.12% -
  Horiz. % 46.17% 9.11% 49.55% -162.94% 13.51% 82.88% 100.00%
NP 3,271 -3,784 -3,521 -88,447 18,461 13,803 25,768 -29.09%
  YoY % 186.44% -7.47% 96.02% -579.10% 33.75% -46.43% -
  Horiz. % 12.69% -14.68% -13.66% -343.24% 71.64% 53.57% 100.00%
NP to SH 440 -5,819 -3,245 -56,779 13,817 13,834 25,768 -49.22%
  YoY % 107.56% -79.32% 94.28% -510.94% -0.12% -46.31% -
  Horiz. % 1.71% -22.58% -12.59% -220.35% 53.62% 53.69% 100.00%
Tax Rate 26.44 % - % - % - % 1.83 % 13.27 % 9.00 % 19.66%
  YoY % 0.00% 0.00% 0.00% 0.00% -86.21% 47.44% -
  Horiz. % 293.78% 0.00% 0.00% 0.00% 20.33% 147.44% 100.00%
Total Cost 337,651 196,009 174,192 271,341 189,598 94,468 96,130 23.27%
  YoY % 72.26% 12.52% -35.80% 43.11% 100.70% -1.73% -
  Horiz. % 351.24% 203.90% 181.20% 282.26% 197.23% 98.27% 100.00%
Net Worth 111,495 131,217 132,360 134,435 189,102 175,225 168,550 -6.65%
  YoY % -15.03% -0.86% -1.54% -28.91% 7.92% 3.96% -
  Horiz. % 66.15% 77.85% 78.53% 79.76% 112.19% 103.96% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 2,555 3,649 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.01% 100.00%
Div Payout % - % - % - % - % - % 18.47 % 14.16 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.44% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 111,495 131,217 132,360 134,435 189,102 175,225 168,550 -6.65%
  YoY % -15.03% -0.86% -1.54% -28.91% 7.92% 3.96% -
  Horiz. % 66.15% 77.85% 78.53% 79.76% 112.19% 103.96% 100.00%
NOSH 879,999 977,049 969,677 975,584 729,842 730,105 729,971 3.16%
  YoY % -9.93% 0.76% -0.61% 33.67% -0.04% 0.02% -
  Horiz. % 120.55% 133.85% 132.84% 133.65% 99.98% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.96 % -1.97 % -2.06 % -48.36 % 8.87 % 12.75 % 21.14 % -40.24%
  YoY % 148.73% 4.37% 95.74% -645.21% -30.43% -39.69% -
  Horiz. % 4.54% -9.32% -9.74% -228.76% 41.96% 60.31% 100.00%
ROE 0.39 % -4.43 % -2.45 % -42.24 % 7.31 % 7.89 % 15.29 % -45.71%
  YoY % 108.80% -80.82% 94.20% -677.84% -7.35% -48.40% -
  Horiz. % 2.55% -28.97% -16.02% -276.26% 47.81% 51.60% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.74 19.67 17.60 18.75 28.51 14.83 16.70 15.04%
  YoY % 96.95% 11.76% -6.13% -34.23% 92.25% -11.20% -
  Horiz. % 231.98% 117.78% 105.39% 112.28% 170.72% 88.80% 100.00%
EPS 0.05 -0.60 -0.33 -5.82 1.42 1.90 3.53 -50.78%
  YoY % 108.33% -81.82% 94.33% -509.86% -25.26% -46.18% -
  Horiz. % 1.42% -17.00% -9.35% -164.87% 40.23% 53.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.00% 100.00%
NAPS 0.1267 0.1343 0.1365 0.1378 0.2591 0.2400 0.2309 -9.51%
  YoY % -5.66% -1.61% -0.94% -46.82% 7.96% 3.94% -
  Horiz. % 54.87% 58.16% 59.12% 59.68% 112.21% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.37 16.56 14.70 15.76 17.92 9.33 10.50 18.68%
  YoY % 77.36% 12.65% -6.73% -12.05% 92.07% -11.14% -
  Horiz. % 279.71% 157.71% 140.00% 150.10% 170.67% 88.86% 100.00%
EPS 0.04 -0.50 -0.28 -4.89 1.19 1.19 2.22 -48.77%
  YoY % 108.00% -78.57% 94.27% -510.92% 0.00% -46.40% -
  Horiz. % 1.80% -22.52% -12.61% -220.27% 53.60% 53.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.03% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.97% 100.00%
NAPS 0.0961 0.1130 0.1140 0.1158 0.1629 0.1510 0.1452 -6.64%
  YoY % -14.96% -0.88% -1.55% -28.91% 7.88% 3.99% -
  Horiz. % 66.18% 77.82% 78.51% 79.75% 112.19% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3450 0.1400 0.1700 0.2400 0.5200 0.2600 0.3900 -
P/RPS 0.89 0.71 0.97 1.28 1.82 1.75 2.34 -14.87%
  YoY % 25.35% -26.80% -24.22% -29.67% 4.00% -25.21% -
  Horiz. % 38.03% 30.34% 41.45% 54.70% 77.78% 74.79% 100.00%
P/EPS 690.00 -23.51 -50.80 -4.12 27.47 13.72 11.05 99.06%
  YoY % 3,034.92% 53.72% -1,133.01% -115.00% 100.22% 24.16% -
  Horiz. % 6,244.34% -212.76% -459.73% -37.29% 248.60% 124.16% 100.00%
EY 0.14 -4.25 -1.97 -24.25 3.64 7.29 9.05 -50.05%
  YoY % 103.29% -115.74% 91.88% -766.21% -50.07% -19.45% -
  Horiz. % 1.55% -46.96% -21.77% -267.96% 40.22% 80.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.35 1.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.47% 100.00%
P/NAPS 2.72 1.04 1.25 1.74 2.01 1.08 1.69 8.25%
  YoY % 161.54% -16.80% -28.16% -13.43% 86.11% -36.09% -
  Horiz. % 160.95% 61.54% 73.96% 102.96% 118.93% 63.91% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 25/02/08 -
Price 0.2800 0.1200 0.1800 0.1900 0.7000 0.2000 0.3000 -
P/RPS 0.72 0.61 1.02 1.01 2.46 1.35 1.80 -14.15%
  YoY % 18.03% -40.20% 0.99% -58.94% 82.22% -25.00% -
  Horiz. % 40.00% 33.89% 56.67% 56.11% 136.67% 75.00% 100.00%
P/EPS 560.00 -20.15 -53.79 -3.26 36.98 10.56 8.50 100.84%
  YoY % 2,879.16% 62.54% -1,550.00% -108.82% 250.19% 24.24% -
  Horiz. % 6,588.24% -237.06% -632.82% -38.35% 435.06% 124.24% 100.00%
EY 0.18 -4.96 -1.86 -30.63 2.70 9.47 11.77 -50.15%
  YoY % 103.63% -166.67% 93.93% -1,234.44% -71.49% -19.54% -
  Horiz. % 1.53% -42.14% -15.80% -260.24% 22.94% 80.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.75 1.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.79% 100.00%
P/NAPS 2.21 0.89 1.32 1.38 2.70 0.83 1.30 9.24%
  YoY % 148.31% -32.58% -4.35% -48.89% 225.30% -36.15% -
  Horiz. % 170.00% 68.46% 101.54% 106.15% 207.69% 63.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

463  384  646  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.55+0.29 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS