Highlights

[D&O] YoY Cumulative 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 -     14.60%    YoY -     51.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 198,373 203,953 224,396 132,032 92,568 82,575 122,244 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 10,483 8,842 3,075 755 -2,228 654 3,066 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 -903 -647 -1,369 -1,166 -877 -1,246 -281 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 9,580 8,195 1,706 -411 -3,105 -592 2,785 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 4,954 4,511 -140 -1,767 -3,612 -724 2,203 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 188,793 195,758 222,690 132,443 95,673 83,167 119,459 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 2.66 % 3.10 % - % -1.44 % -2.75 % - % 1.14 % 15.15%
  YoY % -14.19% 0.00% 0.00% 47.64% 0.00% 0.00% -
  Horiz. % 233.33% 271.93% 0.00% -126.32% -241.23% 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 20.02 20.80 16.03 13.45 9.48 8.15 16.65 3.12%
  YoY % -3.75% 29.76% 19.18% 41.88% 16.32% -51.05% -
  Horiz. % 120.24% 124.92% 96.28% 80.78% 56.94% 48.95% 100.00%
EPS 0.50 0.46 -0.01 -0.18 -0.37 -0.07 0.23 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 17.69 18.19 20.01 11.77 8.25 7.36 10.90 8.40%
  YoY % -2.75% -9.10% 70.01% 42.67% 12.09% -32.48% -
  Horiz. % 162.29% 166.88% 183.58% 107.98% 75.69% 67.52% 100.00%
EPS 0.44 0.40 -0.01 -0.16 -0.32 -0.06 0.20 14.03%
  YoY % 10.00% 4,100.00% 93.75% 50.00% -433.33% -130.00% -
  Horiz. % 220.00% 200.00% -5.00% -80.00% -160.00% -30.00% 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 1.32 1.27 2.25 1.30 1.48 2.58 4.20 -17.53%
  YoY % 3.94% -43.56% 73.08% -12.16% -42.64% -38.57% -
  Horiz. % 31.43% 30.24% 53.57% 30.95% 35.24% 61.43% 100.00%
P/EPS 53.00 57.61 -3,600.00 -97.22 -37.84 -293.92 233.33 -21.87%
  YoY % -8.00% 101.60% -3,602.94% -156.92% 87.13% -225.97% -
  Horiz. % 22.71% 24.69% -1,542.88% -41.67% -16.22% -125.97% 100.00%
EY 1.89 1.74 -0.03 -1.03 -2.64 -0.34 0.43 27.96%
  YoY % 8.62% 5,900.00% 97.09% 60.98% -676.47% -179.07% -
  Horiz. % 439.53% 404.65% -6.98% -239.53% -613.95% -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 1.75 1.25 2.12 2.53 1.48 2.33 2.22 -3.88%
  YoY % 40.00% -41.04% -16.21% 70.95% -36.48% 4.95% -
  Horiz. % 78.83% 56.31% 95.50% 113.96% 66.67% 104.95% 100.00%
P/EPS 70.00 56.52 -3,400.00 -188.89 -37.84 -265.93 123.33 -9.00%
  YoY % 23.85% 101.66% -1,699.99% -399.18% 85.77% -315.62% -
  Horiz. % 56.76% 45.83% -2,756.83% -153.16% -30.68% -215.62% 100.00%
EY 1.43 1.77 -0.03 -0.53 -2.64 -0.38 0.81 9.93%
  YoY % -19.21% 6,000.00% 94.34% 79.92% -594.74% -146.91% -
  Horiz. % 176.54% 218.52% -3.70% -65.43% -325.93% -46.91% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers