Highlights

[D&O] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     -79.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 433,109 425,711 340,922 192,225 170,671 182,894 208,059 12.99%
  YoY % 1.74% 24.87% 77.36% 12.63% -6.68% -12.10% -
  Horiz. % 208.17% 204.61% 163.86% 92.39% 82.03% 87.90% 100.00%
PBT 19,115 5,298 4,447 -3,552 -2,259 -92,597 18,805 0.27%
  YoY % 260.80% 19.14% 225.20% -57.24% 97.56% -592.41% -
  Horiz. % 101.65% 28.17% 23.65% -18.89% -12.01% -492.41% 100.00%
Tax -1,555 -1,582 -1,176 -232 -1,262 4,150 -344 28.57%
  YoY % 1.71% -34.52% -406.90% 81.62% -130.41% 1,306.40% -
  Horiz. % 452.03% 459.88% 341.86% 67.44% 366.86% -1,206.40% 100.00%
NP 17,560 3,716 3,271 -3,784 -3,521 -88,447 18,461 -0.83%
  YoY % 372.55% 13.60% 186.44% -7.47% 96.02% -579.10% -
  Horiz. % 95.12% 20.13% 17.72% -20.50% -19.07% -479.10% 100.00%
NP to SH 10,225 733 440 -5,819 -3,245 -56,779 13,817 -4.89%
  YoY % 1,294.95% 66.59% 107.56% -79.32% 94.28% -510.94% -
  Horiz. % 74.00% 5.31% 3.18% -42.11% -23.49% -410.94% 100.00%
Tax Rate 8.13 % 29.86 % 26.44 % - % - % - % 1.83 % 28.20%
  YoY % -72.77% 12.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 444.26% 1,631.69% 1,444.81% 0.00% 0.00% 0.00% 100.00%
Total Cost 415,549 421,995 337,651 196,009 174,192 271,341 189,598 13.97%
  YoY % -1.53% 24.98% 72.26% 12.52% -35.80% 43.11% -
  Horiz. % 219.17% 222.57% 178.09% 103.38% 91.87% 143.11% 100.00%
Net Worth 184,541 136,904 111,495 131,217 132,360 134,435 189,102 -0.41%
  YoY % 34.80% 22.79% -15.03% -0.86% -1.54% -28.91% -
  Horiz. % 97.59% 72.40% 58.96% 69.39% 69.99% 71.09% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 184,541 136,904 111,495 131,217 132,360 134,435 189,102 -0.41%
  YoY % 34.80% 22.79% -15.03% -0.86% -1.54% -28.91% -
  Horiz. % 97.59% 72.40% 58.96% 69.39% 69.99% 71.09% 100.00%
NOSH 983,173 998,571 879,999 977,049 969,677 975,584 729,842 5.09%
  YoY % -1.54% 13.47% -9.93% 0.76% -0.61% 33.67% -
  Horiz. % 134.71% 136.82% 120.57% 133.87% 132.86% 133.67% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.05 % 0.87 % 0.96 % -1.97 % -2.06 % -48.36 % 8.87 % -12.24%
  YoY % 365.52% -9.37% 148.73% 4.37% 95.74% -645.21% -
  Horiz. % 45.66% 9.81% 10.82% -22.21% -23.22% -545.21% 100.00%
ROE 5.54 % 0.54 % 0.39 % -4.43 % -2.45 % -42.24 % 7.31 % -4.51%
  YoY % 925.93% 38.46% 108.80% -80.82% 94.20% -677.84% -
  Horiz. % 75.79% 7.39% 5.34% -60.60% -33.52% -577.84% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.05 42.63 38.74 19.67 17.60 18.75 28.51 7.52%
  YoY % 3.33% 10.04% 96.95% 11.76% -6.13% -34.23% -
  Horiz. % 154.51% 149.53% 135.88% 68.99% 61.73% 65.77% 100.00%
EPS 1.04 0.08 0.05 -0.60 -0.33 -5.82 1.42 -5.06%
  YoY % 1,200.00% 60.00% 108.33% -81.82% 94.33% -509.86% -
  Horiz. % 73.24% 5.63% 3.52% -42.25% -23.24% -409.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1877 0.1371 0.1267 0.1343 0.1365 0.1378 0.2591 -5.23%
  YoY % 36.91% 8.21% -5.66% -1.61% -0.94% -46.82% -
  Horiz. % 72.44% 52.91% 48.90% 51.83% 52.68% 53.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.62 37.96 30.40 17.14 15.22 16.31 18.55 12.99%
  YoY % 1.74% 24.87% 77.36% 12.61% -6.68% -12.08% -
  Horiz. % 208.19% 204.64% 163.88% 92.40% 82.05% 87.92% 100.00%
EPS 0.91 0.07 0.04 -0.52 -0.29 -5.06 1.23 -4.90%
  YoY % 1,200.00% 75.00% 107.69% -79.31% 94.27% -511.38% -
  Horiz. % 73.98% 5.69% 3.25% -42.28% -23.58% -411.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1645 0.1221 0.0994 0.1170 0.1180 0.1199 0.1686 -0.41%
  YoY % 34.73% 22.84% -15.04% -0.85% -1.58% -28.88% -
  Horiz. % 97.57% 72.42% 58.96% 69.40% 69.99% 71.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3650 0.3200 0.3450 0.1400 0.1700 0.2400 0.5200 -
P/RPS 0.83 0.75 0.89 0.71 0.97 1.28 1.82 -12.26%
  YoY % 10.67% -15.73% 25.35% -26.80% -24.22% -29.67% -
  Horiz. % 45.60% 41.21% 48.90% 39.01% 53.30% 70.33% 100.00%
P/EPS 35.10 435.94 690.00 -23.51 -50.80 -4.12 27.47 4.17%
  YoY % -91.95% -36.82% 3,034.92% 53.72% -1,133.01% -115.00% -
  Horiz. % 127.78% 1,586.97% 2,511.83% -85.58% -184.93% -15.00% 100.00%
EY 2.85 0.23 0.14 -4.25 -1.97 -24.25 3.64 -3.99%
  YoY % 1,139.13% 64.29% 103.29% -115.74% 91.88% -766.21% -
  Horiz. % 78.30% 6.32% 3.85% -116.76% -54.12% -666.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.94 2.33 2.72 1.04 1.25 1.74 2.01 -0.59%
  YoY % -16.74% -14.34% 161.54% -16.80% -28.16% -13.43% -
  Horiz. % 96.52% 115.92% 135.32% 51.74% 62.19% 86.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.3650 0.2500 0.2800 0.1200 0.1800 0.1900 0.7000 -
P/RPS 0.83 0.59 0.72 0.61 1.02 1.01 2.46 -16.56%
  YoY % 40.68% -18.06% 18.03% -40.20% 0.99% -58.94% -
  Horiz. % 33.74% 23.98% 29.27% 24.80% 41.46% 41.06% 100.00%
P/EPS 35.10 340.58 560.00 -20.15 -53.79 -3.26 36.98 -0.87%
  YoY % -89.69% -39.18% 2,879.16% 62.54% -1,550.00% -108.82% -
  Horiz. % 94.92% 920.98% 1,514.33% -54.49% -145.46% -8.82% 100.00%
EY 2.85 0.29 0.18 -4.96 -1.86 -30.63 2.70 0.90%
  YoY % 882.76% 61.11% 103.63% -166.67% 93.93% -1,234.44% -
  Horiz. % 105.56% 10.74% 6.67% -183.70% -68.89% -1,134.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.94 1.82 2.21 0.89 1.32 1.38 2.70 -5.36%
  YoY % 6.59% -17.65% 148.31% -32.58% -4.35% -48.89% -
  Horiz. % 71.85% 67.41% 81.85% 32.96% 48.89% 51.11% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers