Highlights

[D&O] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     57.30%    YoY -     51.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 396,746 407,906 448,792 264,064 185,136 165,150 244,488 8.40%
  YoY % -2.74% -9.11% 69.96% 42.63% 12.10% -32.45% -
  Horiz. % 162.28% 166.84% 183.56% 108.01% 75.72% 67.55% 100.00%
PBT 20,966 17,684 6,150 1,510 -4,456 1,308 6,132 22.72%
  YoY % 18.56% 187.54% 307.28% 133.89% -440.67% -78.67% -
  Horiz. % 341.91% 288.39% 100.29% 24.62% -72.67% 21.33% 100.00%
Tax -1,806 -1,294 -2,738 -2,332 -1,754 -2,492 -562 21.46%
  YoY % -39.57% 52.74% -17.41% -32.95% 29.61% -343.42% -
  Horiz. % 321.35% 230.25% 487.19% 414.95% 312.10% 443.42% 100.00%
NP 19,160 16,390 3,412 -822 -6,210 -1,184 5,570 22.84%
  YoY % 16.90% 380.36% 515.09% 86.76% -424.49% -121.26% -
  Horiz. % 343.99% 294.25% 61.26% -14.76% -111.49% -21.26% 100.00%
NP to SH 9,908 9,022 -280 -3,534 -7,224 -1,448 4,406 14.45%
  YoY % 9.82% 3,322.14% 92.08% 51.08% -398.90% -132.86% -
  Horiz. % 224.88% 204.77% -6.35% -80.21% -163.96% -32.86% 100.00%
Tax Rate 8.61 % 7.32 % 44.52 % 154.44 % - % 190.52 % 9.17 % -1.04%
  YoY % 17.62% -83.56% -71.17% 0.00% 0.00% 1,977.64% -
  Horiz. % 93.89% 79.83% 485.50% 1,684.19% 0.00% 2,077.64% 100.00%
Total Cost 377,586 391,516 445,380 264,886 191,346 166,334 238,918 7.92%
  YoY % -3.56% -12.09% 68.14% 38.43% 15.04% -30.38% -
  Horiz. % 158.04% 163.87% 186.42% 110.87% 80.09% 69.62% 100.00%
Net Worth 186,369 145,332 0 122,511 131,496 0 193,056 -0.59%
  YoY % 28.24% 0.00% 0.00% -6.83% 0.00% 0.00% -
  Horiz. % 96.54% 75.28% 0.00% 63.46% 68.11% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,369 145,332 0 122,511 131,496 0 193,056 -0.59%
  YoY % 28.24% 0.00% 0.00% -6.83% 0.00% 0.00% -
  Horiz. % 96.54% 75.28% 0.00% 63.46% 68.11% 0.00% 100.00%
NOSH 990,800 980,652 1,400,000 981,666 976,216 1,013,333 734,333 5.11%
  YoY % 1.03% -29.95% 42.61% 0.56% -3.66% 37.99% -
  Horiz. % 134.93% 133.54% 190.65% 133.68% 132.94% 137.99% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.83 % 4.02 % 0.76 % -0.31 % -3.35 % -0.72 % 2.28 % 13.31%
  YoY % 20.15% 428.95% 345.16% 90.75% -365.28% -131.58% -
  Horiz. % 211.84% 176.32% 33.33% -13.60% -146.93% -31.58% 100.00%
ROE 5.32 % 6.21 % - % -2.88 % -5.49 % - % 2.28 % 15.15%
  YoY % -14.33% 0.00% 0.00% 47.54% 0.00% 0.00% -
  Horiz. % 233.33% 272.37% 0.00% -126.32% -240.79% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.04 41.60 32.06 26.90 18.96 16.30 33.29 3.12%
  YoY % -3.75% 29.76% 19.18% 41.88% 16.32% -51.04% -
  Horiz. % 120.28% 124.96% 96.31% 80.81% 56.95% 48.96% 100.00%
EPS 1.00 0.92 -0.02 -0.36 -0.74 -0.14 0.46 13.80%
  YoY % 8.70% 4,700.00% 94.44% 51.35% -428.57% -130.43% -
  Horiz. % 217.39% 200.00% -4.35% -78.26% -160.87% -30.43% 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 0.1881 0.1482 0.0000 0.1248 0.1347 0.0000 0.2629 -5.42%
  YoY % 26.92% 0.00% 0.00% -7.35% 0.00% 0.00% -
  Horiz. % 71.55% 56.37% 0.00% 47.47% 51.24% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.38 36.37 40.02 23.55 16.51 14.73 21.80 8.40%
  YoY % -2.72% -9.12% 69.94% 42.64% 12.08% -32.43% -
  Horiz. % 162.29% 166.83% 183.58% 108.03% 75.73% 67.57% 100.00%
EPS 0.88 0.80 -0.02 -0.32 -0.64 -0.13 0.39 14.51%
  YoY % 10.00% 4,100.00% 93.75% 50.00% -392.31% -133.33% -
  Horiz. % 225.64% 205.13% -5.13% -82.05% -164.10% -33.33% 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 0.1662 0.1296 0.0000 0.1092 0.1172 0.0000 0.1721 -0.58%
  YoY % 28.24% 0.00% 0.00% -6.83% 0.00% 0.00% -
  Horiz. % 96.57% 75.31% 0.00% 63.45% 68.10% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2650 0.2650 0.3600 0.1750 0.1400 0.2100 0.7000 -
P/RPS 0.66 0.64 1.12 0.65 0.74 1.29 2.10 -17.53%
  YoY % 3.13% -42.86% 72.31% -12.16% -42.64% -38.57% -
  Horiz. % 31.43% 30.48% 53.33% 30.95% 35.24% 61.43% 100.00%
P/EPS 26.50 28.80 -1,800.00 -48.61 -18.92 -146.96 116.67 -21.87%
  YoY % -7.99% 101.60% -3,602.94% -156.92% 87.13% -225.96% -
  Horiz. % 22.71% 24.69% -1,542.81% -41.66% -16.22% -125.96% 100.00%
EY 3.77 3.47 -0.06 -2.06 -5.29 -0.68 0.86 27.90%
  YoY % 8.65% 5,883.33% 97.09% 61.06% -677.94% -179.07% -
  Horiz. % 438.37% 403.49% -6.98% -239.53% -615.12% -79.07% 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 1.41 1.79 0.00 1.40 1.04 0.00 2.66 -10.03%
  YoY % -21.23% 0.00% 0.00% 34.62% 0.00% 0.00% -
  Horiz. % 53.01% 67.29% 0.00% 52.63% 39.10% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 -
Price 0.3500 0.2600 0.3400 0.3400 0.1400 0.1900 0.3700 -
P/RPS 0.87 0.63 1.06 1.26 0.74 1.17 1.11 -3.98%
  YoY % 38.10% -40.57% -15.87% 70.27% -36.75% 5.41% -
  Horiz. % 78.38% 56.76% 95.50% 113.51% 66.67% 105.41% 100.00%
P/EPS 35.00 28.26 -1,700.00 -94.44 -18.92 -132.97 61.67 -9.00%
  YoY % 23.85% 101.66% -1,700.08% -399.15% 85.77% -315.62% -
  Horiz. % 56.75% 45.82% -2,756.61% -153.14% -30.68% -215.62% 100.00%
EY 2.86 3.54 -0.06 -1.06 -5.29 -0.75 1.62 9.93%
  YoY % -19.21% 6,000.00% 94.34% 79.96% -605.33% -146.30% -
  Horiz. % 176.54% 218.52% -3.70% -65.43% -326.54% -46.30% 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 1.86 1.75 0.00 2.72 1.04 0.00 1.41 4.72%
  YoY % 6.29% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 131.91% 124.11% 0.00% 192.91% 73.76% 0.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers