Highlights

[D&O] YoY Annualized Quarter 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 QoQ -     -47.80%    YoY -     -510.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 1,121,504
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 30.40 17.14 15.22 16.31 18.55 9.65 10.87 18.68%
  YoY % 77.36% 12.61% -6.68% -12.08% 92.23% -11.22% -
  Horiz. % 279.67% 157.68% 140.02% 150.05% 170.65% 88.78% 100.00%
EPS 0.04 -0.52 -0.29 -5.06 1.23 1.23 2.30 -49.07%
  YoY % 107.69% -79.31% 94.27% -511.38% 0.00% -46.52% -
  Horiz. % 1.74% -22.61% -12.61% -220.00% 53.48% 53.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 69.70% 100.00%
NAPS 0.0994 0.1170 0.1180 0.1199 0.1686 0.1562 0.1503 -6.65%
  YoY % -15.04% -0.85% -1.58% -28.88% 7.94% 3.93% -
  Horiz. % 66.13% 77.84% 78.51% 79.77% 112.18% 103.93% 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.
 


 

334  273  534  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers