Highlights

[D&O] YoY Quarter Result on 2012-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     47.34%    YoY -     -4.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 113,084 123,887 72,190 46,703 44,352 56,431 36,231 20.88%
  YoY % -8.72% 71.61% 54.57% 5.30% -21.40% 55.75% -
  Horiz. % 312.12% 341.94% 199.25% 128.90% 122.41% 155.75% 100.00%
PBT 6,136 2,096 1,481 -584 -93 -1,291 14 175.48%
  YoY % 192.75% 41.53% 353.60% -527.96% 92.80% -9,321.43% -
  Horiz. % 43,828.57% 14,971.43% 10,578.57% -4,171.43% -664.29% -9,221.43% 100.00%
Tax -311 -584 -382 -427 -766 -14 -83 24.61%
  YoY % 46.75% -52.88% 10.54% 44.26% -5,371.43% 83.13% -
  Horiz. % 374.70% 703.61% 460.24% 514.46% 922.89% 16.87% 100.00%
NP 5,825 1,512 1,099 -1,011 -859 -1,305 -69 -
  YoY % 285.25% 37.58% 208.70% -17.69% 34.18% -1,791.30% -
  Horiz. % -8,442.03% -2,191.30% -1,592.75% 1,465.22% 1,244.93% 1,891.30% 100.00%
NP to SH 4,015 286 302 -1,246 -1,198 -336 1,473 18.18%
  YoY % 1,303.85% -5.30% 124.24% -4.01% -256.55% -122.81% -
  Horiz. % 272.57% 19.42% 20.50% -84.59% -81.33% -22.81% 100.00%
Tax Rate 5.07 % 27.86 % 25.79 % - % - % - % 592.86 % -54.76%
  YoY % -81.80% 8.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.86% 4.70% 4.35% 0.00% 0.00% 0.00% 100.00%
Total Cost 107,259 122,375 71,091 47,714 45,211 57,736 36,300 19.78%
  YoY % -12.35% 72.14% 48.99% 5.54% -21.69% 59.05% -
  Horiz. % 295.48% 337.12% 195.84% 131.44% 124.55% 159.05% 100.00%
Net Worth 145,127 0 125,631 129,104 0 176,668 182,357 -3.73%
  YoY % 0.00% 0.00% -2.69% 0.00% 0.00% -3.12% -
  Horiz. % 79.58% 0.00% 68.89% 70.80% 0.00% 96.88% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 145,127 0 125,631 129,104 0 176,668 182,357 -3.73%
  YoY % 0.00% 0.00% -2.69% 0.00% 0.00% -3.12% -
  Horiz. % 79.58% 0.00% 68.89% 70.80% 0.00% 96.88% 100.00%
NOSH 979,268 953,333 1,006,666 958,461 1,340,000 671,999 736,499 4.86%
  YoY % 2.72% -5.30% 5.03% -28.47% 99.40% -8.76% -
  Horiz. % 132.96% 129.44% 136.68% 130.14% 181.94% 91.24% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.15 % 1.22 % 1.52 % -2.16 % -1.94 % -2.31 % -0.19 % -
  YoY % 322.13% -19.74% 170.37% -11.34% 16.02% -1,115.79% -
  Horiz. % -2,710.53% -642.11% -800.00% 1,136.84% 1,021.05% 1,215.79% 100.00%
ROE 2.77 % - % 0.24 % -0.97 % - % -0.19 % 0.81 % 22.73%
  YoY % 0.00% 0.00% 124.74% 0.00% 0.00% -123.46% -
  Horiz. % 341.98% 0.00% 29.63% -119.75% 0.00% -23.46% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.55 13.00 7.17 4.87 3.31 8.40 4.92 15.28%
  YoY % -11.15% 81.31% 47.23% 47.13% -60.60% 70.73% -
  Horiz. % 234.76% 264.23% 145.73% 98.98% 67.28% 170.73% 100.00%
EPS 0.41 0.02 0.03 -0.13 -0.12 -0.05 0.20 12.70%
  YoY % 1,950.00% -33.33% 123.08% -8.33% -140.00% -125.00% -
  Horiz. % 205.00% 10.00% 15.00% -65.00% -60.00% -25.00% 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 0.1482 0.0000 0.1248 0.1347 0.0000 0.2629 0.2476 -8.19%
  YoY % 0.00% 0.00% -7.35% 0.00% 0.00% 6.18% -
  Horiz. % 59.85% 0.00% 50.40% 54.40% 0.00% 106.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.11 11.07 6.45 4.17 3.96 5.04 3.24 20.87%
  YoY % -8.67% 71.63% 54.68% 5.30% -21.43% 55.56% -
  Horiz. % 312.04% 341.67% 199.07% 128.70% 122.22% 155.56% 100.00%
EPS 0.36 0.03 0.03 -0.11 -0.11 -0.03 0.13 18.49%
  YoY % 1,100.00% 0.00% 127.27% 0.00% -266.67% -123.08% -
  Horiz. % 276.92% 23.08% 23.08% -84.62% -84.62% -23.08% 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 0.1297 0.0000 0.1123 0.1154 0.0000 0.1579 0.1630 -3.74%
  YoY % 0.00% 0.00% -2.69% 0.00% 0.00% -3.13% -
  Horiz. % 79.57% 0.00% 68.90% 70.80% 0.00% 96.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2650 0.3600 0.1750 0.1400 0.2100 0.7000 0.1700 -
P/RPS 2.29 2.77 2.44 2.87 6.34 8.34 3.46 -6.64%
  YoY % -17.33% 13.52% -14.98% -54.73% -23.98% 141.04% -
  Horiz. % 66.18% 80.06% 70.52% 82.95% 183.24% 241.04% 100.00%
P/EPS 64.63 1,200.00 583.33 -107.69 -234.89 -1,400.00 85.00 -4.46%
  YoY % -94.61% 105.72% 641.68% 54.15% 83.22% -1,747.06% -
  Horiz. % 76.04% 1,411.76% 686.27% -126.69% -276.34% -1,647.06% 100.00%
EY 1.55 0.08 0.17 -0.93 -0.43 -0.07 1.18 4.65%
  YoY % 1,837.50% -52.94% 118.28% -116.28% -514.29% -105.93% -
  Horiz. % 131.36% 6.78% 14.41% -78.81% -36.44% -5.93% 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 1.79 0.00 1.40 1.04 0.00 2.66 0.69 17.21%
  YoY % 0.00% 0.00% 34.62% 0.00% 0.00% 285.51% -
  Horiz. % 259.42% 0.00% 202.90% 150.72% 0.00% 385.51% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 24/08/09 -
Price 0.2600 0.3400 0.3400 0.1400 0.1900 0.3700 0.2300 -
P/RPS 2.25 2.62 4.74 2.87 5.74 4.41 4.68 -11.49%
  YoY % -14.12% -44.73% 65.16% -50.00% 30.16% -5.77% -
  Horiz. % 48.08% 55.98% 101.28% 61.32% 122.65% 94.23% 100.00%
P/EPS 63.41 1,133.33 1,133.33 -107.69 -212.52 -740.00 115.00 -9.44%
  YoY % -94.40% 0.00% 1,152.40% 49.33% 71.28% -743.48% -
  Horiz. % 55.14% 985.50% 985.50% -93.64% -184.80% -643.48% 100.00%
EY 1.58 0.09 0.09 -0.93 -0.47 -0.14 0.87 10.45%
  YoY % 1,655.56% 0.00% 109.68% -97.87% -235.71% -116.09% -
  Horiz. % 181.61% 10.34% 10.34% -106.90% -54.02% -16.09% 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 1.75 0.00 2.72 1.04 0.00 1.41 0.93 11.11%
  YoY % 0.00% 0.00% 161.54% 0.00% 0.00% 51.61% -
  Horiz. % 188.17% 0.00% 292.47% 111.83% 0.00% 151.61% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers