Highlights

[D&O] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -42.22%    YoY -     12.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 390,132 363,472 402,040 239,368 183,460 152,892 263,252 6.77%
  YoY % 7.33% -9.59% 67.96% 30.47% 19.99% -41.92% -
  Horiz. % 148.20% 138.07% 152.72% 90.93% 69.69% 58.08% 100.00%
PBT 15,224 10,824 3,916 -2,908 -6,576 2,988 17,428 -2.23%
  YoY % 40.65% 176.40% 234.66% 55.78% -320.08% -82.86% -
  Horiz. % 87.35% 62.11% 22.47% -16.69% -37.73% 17.14% 100.00%
Tax -1,176 -1,344 -3,140 -3,136 -1,800 -1,920 -1,068 1.62%
  YoY % 12.50% 57.20% -0.13% -74.22% 6.25% -79.78% -
  Horiz. % 110.11% 125.84% 294.01% 293.63% 168.54% 179.78% 100.00%
NP 14,048 9,480 776 -6,044 -8,376 1,068 16,360 -2.51%
  YoY % 48.19% 1,121.65% 112.84% 27.84% -884.27% -93.47% -
  Horiz. % 85.87% 57.95% 4.74% -36.94% -51.20% 6.53% 100.00%
NP to SH 6,708 1,984 -1,708 -8,276 -9,464 1,896 10,156 -6.67%
  YoY % 238.10% 216.16% 79.36% 12.55% -599.16% -81.33% -
  Horiz. % 66.05% 19.54% -16.82% -81.49% -93.19% 18.67% 100.00%
Tax Rate 7.72 % 12.42 % 80.18 % - % - % 64.26 % 6.13 % 3.91%
  YoY % -37.84% -84.51% 0.00% 0.00% 0.00% 948.29% -
  Horiz. % 125.94% 202.61% 1,307.99% 0.00% 0.00% 1,048.29% 100.00%
Total Cost 376,084 353,992 401,264 245,412 191,836 151,824 246,892 7.26%
  YoY % 6.24% -11.78% 63.51% 27.93% 26.35% -38.51% -
  Horiz. % 152.33% 143.38% 162.53% 99.40% 77.70% 61.49% 100.00%
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 192,238 -0.69%
  YoY % 30.24% 3.52% 2.06% 0.68% 1.66% -31.90% -
  Horiz. % 95.91% 73.64% 71.13% 69.70% 69.23% 68.10% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 192,238 -0.69%
  YoY % 30.24% 3.52% 2.06% 0.68% 1.66% -31.90% -
  Horiz. % 95.91% 73.64% 71.13% 69.70% 69.23% 68.10% 100.00%
NOSH 986,470 991,999 1,067,500 985,238 985,833 947,999 725,428 5.25%
  YoY % -0.56% -7.07% 8.35% -0.06% 3.99% 30.68% -
  Horiz. % 135.98% 136.75% 147.15% 135.81% 135.90% 130.68% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.60 % 2.61 % 0.19 % -2.52 % -4.57 % 0.70 % 6.21 % -8.68%
  YoY % 37.93% 1,273.68% 107.54% 44.86% -752.86% -88.73% -
  Horiz. % 57.97% 42.03% 3.06% -40.58% -73.59% 11.27% 100.00%
ROE 3.64 % 1.40 % -1.25 % -6.18 % -7.11 % 1.45 % 5.28 % -6.01%
  YoY % 160.00% 212.00% 79.77% 13.08% -590.34% -72.54% -
  Horiz. % 68.94% 26.52% -23.67% -117.05% -134.66% 27.46% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.55 36.64 37.66 24.30 18.61 16.13 36.29 1.44%
  YoY % 7.94% -2.71% 54.98% 30.57% 15.38% -55.55% -
  Horiz. % 108.98% 100.96% 103.78% 66.96% 51.28% 44.45% 100.00%
EPS 0.68 0.20 -0.16 -0.84 -0.96 0.20 1.40 -11.33%
  YoY % 240.00% 225.00% 80.95% 12.50% -580.00% -85.71% -
  Horiz. % 48.57% 14.29% -11.43% -60.00% -68.57% 14.29% 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 0.1869 0.1427 0.1281 0.1360 0.1350 0.1381 0.2650 -5.65%
  YoY % 30.97% 11.40% -5.81% 0.74% -2.24% -47.89% -
  Horiz. % 70.53% 53.85% 48.34% 51.32% 50.94% 52.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.61 31.31 34.64 20.62 15.81 13.17 22.68 6.77%
  YoY % 7.35% -9.61% 67.99% 30.42% 20.05% -41.93% -
  Horiz. % 148.19% 138.05% 152.73% 90.92% 69.71% 58.07% 100.00%
EPS 0.58 0.17 -0.15 -0.71 -0.82 0.16 0.87 -6.53%
  YoY % 241.18% 213.33% 78.87% 13.41% -612.50% -81.61% -
  Horiz. % 66.67% 19.54% -17.24% -81.61% -94.25% 18.39% 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 0.1588 0.1220 0.1178 0.1154 0.1147 0.1128 0.1656 -0.70%
  YoY % 30.16% 3.57% 2.08% 0.61% 1.68% -31.88% -
  Horiz. % 95.89% 73.67% 71.14% 69.69% 69.26% 68.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3200 0.2550 0.2600 0.1500 0.1700 0.1900 0.7700 -
P/RPS 0.81 0.70 0.69 0.62 0.91 1.18 2.12 -14.80%
  YoY % 15.71% 1.45% 11.29% -31.87% -22.88% -44.34% -
  Horiz. % 38.21% 33.02% 32.55% 29.25% 42.92% 55.66% 100.00%
P/EPS 47.06 127.50 -162.50 -17.86 -17.71 95.00 55.00 -2.56%
  YoY % -63.09% 178.46% -809.85% -0.85% -118.64% 72.73% -
  Horiz. % 85.56% 231.82% -295.45% -32.47% -32.20% 172.73% 100.00%
EY 2.13 0.78 -0.62 -5.60 -5.65 1.05 1.82 2.65%
  YoY % 173.08% 225.81% 88.93% 0.88% -638.10% -42.31% -
  Horiz. % 117.03% 42.86% -34.07% -307.69% -310.44% 57.69% 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 1.71 1.79 2.03 1.10 1.26 1.38 2.91 -8.47%
  YoY % -4.47% -11.82% 84.55% -12.70% -8.70% -52.58% -
  Horiz. % 58.76% 61.51% 69.76% 37.80% 43.30% 47.42% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 26/05/10 -
Price 0.3000 0.2800 0.3850 0.1800 0.1400 0.2100 0.6700 -
P/RPS 0.76 0.76 1.02 0.74 0.75 1.30 1.85 -13.77%
  YoY % 0.00% -25.49% 37.84% -1.33% -42.31% -29.73% -
  Horiz. % 41.08% 41.08% 55.14% 40.00% 40.54% 70.27% 100.00%
P/EPS 44.12 140.00 -240.63 -21.43 -14.58 105.00 47.86 -1.35%
  YoY % -68.49% 158.18% -1,022.87% -46.98% -113.89% 119.39% -
  Horiz. % 92.19% 292.52% -502.78% -44.78% -30.46% 219.39% 100.00%
EY 2.27 0.71 -0.42 -4.67 -6.86 0.95 2.09 1.39%
  YoY % 219.72% 269.05% 91.01% 31.92% -822.11% -54.55% -
  Horiz. % 108.61% 33.97% -20.10% -223.44% -328.23% 45.45% 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 1.61 1.96 3.01 1.32 1.04 1.52 2.53 -7.25%
  YoY % -17.86% -34.88% 128.03% 26.92% -31.58% -39.92% -
  Horiz. % 63.64% 77.47% 118.97% 52.17% 41.11% 60.08% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS