Highlights

[D&O] YoY Quarter Result on 2011-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -352.74%    YoY -     -256.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 123,887 72,190 46,703 44,352 56,431 36,231 28,859 27.47%
  YoY % 71.61% 54.57% 5.30% -21.40% 55.75% 25.54% -
  Horiz. % 429.28% 250.15% 161.83% 153.69% 195.54% 125.54% 100.00%
PBT 2,096 1,481 -584 -93 -1,291 14 5,565 -15.01%
  YoY % 41.53% 353.60% -527.96% 92.80% -9,321.43% -99.75% -
  Horiz. % 37.66% 26.61% -10.49% -1.67% -23.20% 0.25% 100.00%
Tax -584 -382 -427 -766 -14 -83 -689 -2.72%
  YoY % -52.88% 10.54% 44.26% -5,371.43% 83.13% 87.95% -
  Horiz. % 84.76% 55.44% 61.97% 111.18% 2.03% 12.05% 100.00%
NP 1,512 1,099 -1,011 -859 -1,305 -69 4,876 -17.72%
  YoY % 37.58% 208.70% -17.69% 34.18% -1,791.30% -101.42% -
  Horiz. % 31.01% 22.54% -20.73% -17.62% -26.76% -1.42% 100.00%
NP to SH 286 302 -1,246 -1,198 -336 1,473 4,876 -37.65%
  YoY % -5.30% 124.24% -4.01% -256.55% -122.81% -69.79% -
  Horiz. % 5.87% 6.19% -25.55% -24.57% -6.89% 30.21% 100.00%
Tax Rate 27.86 % 25.79 % - % - % - % 592.86 % 12.38 % 14.47%
  YoY % 8.03% 0.00% 0.00% 0.00% 0.00% 4,688.85% -
  Horiz. % 225.04% 208.32% 0.00% 0.00% 0.00% 4,788.85% 100.00%
Total Cost 122,375 71,091 47,714 45,211 57,736 36,300 23,983 31.19%
  YoY % 72.14% 48.99% 5.54% -21.69% 59.05% 51.36% -
  Horiz. % 510.26% 296.42% 198.95% 188.51% 240.74% 151.36% 100.00%
Net Worth 0 125,631 129,104 0 176,668 182,357 173,279 -
  YoY % 0.00% -2.69% 0.00% 0.00% -3.12% 5.24% -
  Horiz. % 0.00% 72.50% 74.51% 0.00% 101.96% 105.24% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 0 125,631 129,104 0 176,668 182,357 173,279 -
  YoY % 0.00% -2.69% 0.00% 0.00% -3.12% 5.24% -
  Horiz. % 0.00% 72.50% 74.51% 0.00% 101.96% 105.24% 100.00%
NOSH 953,333 1,006,666 958,461 1,340,000 671,999 736,499 727,761 4.60%
  YoY % -5.30% 5.03% -28.47% 99.40% -8.76% 1.20% -
  Horiz. % 131.00% 138.32% 131.70% 184.13% 92.34% 101.20% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.22 % 1.52 % -2.16 % -1.94 % -2.31 % -0.19 % 16.90 % -35.46%
  YoY % -19.74% 170.37% -11.34% 16.02% -1,115.79% -101.12% -
  Horiz. % 7.22% 8.99% -12.78% -11.48% -13.67% -1.12% 100.00%
ROE - % 0.24 % -0.97 % - % -0.19 % 0.81 % 2.81 % -
  YoY % 0.00% 124.74% 0.00% 0.00% -123.46% -71.17% -
  Horiz. % 0.00% 8.54% -34.52% 0.00% -6.76% 28.83% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.00 7.17 4.87 3.31 8.40 4.92 3.97 21.85%
  YoY % 81.31% 47.23% 47.13% -60.60% 70.73% 23.93% -
  Horiz. % 327.46% 180.60% 122.67% 83.38% 211.59% 123.93% 100.00%
EPS 0.02 0.03 -0.13 -0.12 -0.05 0.20 0.67 -44.29%
  YoY % -33.33% 123.08% -8.33% -140.00% -125.00% -70.15% -
  Horiz. % 2.99% 4.48% -19.40% -17.91% -7.46% 29.85% 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 0.0000 0.1248 0.1347 0.0000 0.2629 0.2476 0.2381 -
  YoY % 0.00% -7.35% 0.00% 0.00% 6.18% 3.99% -
  Horiz. % 0.00% 52.41% 56.57% 0.00% 110.42% 103.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.12 6.48 4.19 3.98 5.07 3.25 2.59 27.47%
  YoY % 71.60% 54.65% 5.28% -21.50% 56.00% 25.48% -
  Horiz. % 429.34% 250.19% 161.78% 153.67% 195.75% 125.48% 100.00%
EPS 0.03 0.03 -0.11 -0.11 -0.03 0.13 0.44 -36.07%
  YoY % 0.00% 127.27% 0.00% -266.67% -123.08% -70.45% -
  Horiz. % 6.82% 6.82% -25.00% -25.00% -6.82% 29.55% 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 0.0000 0.1128 0.1159 0.0000 0.1586 0.1637 0.1556 -
  YoY % 0.00% -2.67% 0.00% 0.00% -3.12% 5.21% -
  Horiz. % 0.00% 72.49% 74.49% 0.00% 101.93% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3600 0.1750 0.1400 0.2100 0.7000 0.1700 0.2600 -
P/RPS 2.77 2.44 2.87 6.34 8.34 3.46 6.56 -13.38%
  YoY % 13.52% -14.98% -54.73% -23.98% 141.04% -47.26% -
  Horiz. % 42.23% 37.20% 43.75% 96.65% 127.13% 52.74% 100.00%
P/EPS 1,200.00 583.33 -107.69 -234.89 -1,400.00 85.00 38.81 77.12%
  YoY % 105.72% 641.68% 54.15% 83.22% -1,747.06% 119.02% -
  Horiz. % 3,091.99% 1,503.04% -277.48% -605.23% -3,607.32% 219.02% 100.00%
EY 0.08 0.17 -0.93 -0.43 -0.07 1.18 2.58 -43.93%
  YoY % -52.94% 118.28% -116.28% -514.29% -105.93% -54.26% -
  Horiz. % 3.10% 6.59% -36.05% -16.67% -2.71% 45.74% 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 0.00 1.40 1.04 0.00 2.66 0.69 1.09 -
  YoY % 0.00% 34.62% 0.00% 0.00% 285.51% -36.70% -
  Horiz. % 0.00% 128.44% 95.41% 0.00% 244.04% 63.30% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 24/08/09 27/08/08 -
Price 0.3400 0.3400 0.1400 0.1900 0.3700 0.2300 0.2600 -
P/RPS 2.62 4.74 2.87 5.74 4.41 4.68 6.56 -14.18%
  YoY % -44.73% 65.16% -50.00% 30.16% -5.77% -28.66% -
  Horiz. % 39.94% 72.26% 43.75% 87.50% 67.23% 71.34% 100.00%
P/EPS 1,133.33 1,133.33 -107.69 -212.52 -740.00 115.00 38.81 75.44%
  YoY % 0.00% 1,152.40% 49.33% 71.28% -743.48% 196.32% -
  Horiz. % 2,920.20% 2,920.20% -277.48% -547.59% -1,906.72% 296.32% 100.00%
EY 0.09 0.09 -0.93 -0.47 -0.14 0.87 2.58 -42.82%
  YoY % 0.00% 109.68% -97.87% -235.71% -116.09% -66.28% -
  Horiz. % 3.49% 3.49% -36.05% -18.22% -5.43% 33.72% 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 0.00 2.72 1.04 0.00 1.41 0.93 1.09 -
  YoY % 0.00% 161.54% 0.00% 0.00% 51.61% -14.68% -
  Horiz. % 0.00% 249.54% 95.41% 0.00% 129.36% 85.32% 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.
 


 

223  244  507  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.36+0.06 
 XDL 0.105+0.005 
 HSI-C7K 0.2650.00 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers