Highlights

[D&O] YoY Quarter Result on 2014-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     166.98%    YoY -     -5.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 101,770 100,839 113,084 123,887 72,190 46,703 44,352 14.83%
  YoY % 0.92% -10.83% -8.72% 71.61% 54.57% 5.30% -
  Horiz. % 229.46% 227.36% 254.97% 279.33% 162.77% 105.30% 100.00%
PBT 7,654 6,677 6,136 2,096 1,481 -584 -93 -
  YoY % 14.63% 8.82% 192.75% 41.53% 353.60% -527.96% -
  Horiz. % -8,230.11% -7,179.57% -6,597.85% -2,253.76% -1,592.47% 627.96% 100.00%
Tax -1,049 -609 -311 -584 -382 -427 -766 5.37%
  YoY % -72.25% -95.82% 46.75% -52.88% 10.54% 44.26% -
  Horiz. % 136.95% 79.50% 40.60% 76.24% 49.87% 55.74% 100.00%
NP 6,605 6,068 5,825 1,512 1,099 -1,011 -859 -
  YoY % 8.85% 4.17% 285.25% 37.58% 208.70% -17.69% -
  Horiz. % -768.92% -706.40% -678.11% -176.02% -127.94% 117.69% 100.00%
NP to SH 3,713 3,277 4,015 286 302 -1,246 -1,198 -
  YoY % 13.30% -18.38% 1,303.85% -5.30% 124.24% -4.01% -
  Horiz. % -309.93% -273.54% -335.14% -23.87% -25.21% 104.01% 100.00%
Tax Rate 13.71 % 9.12 % 5.07 % 27.86 % 25.79 % - % - % -
  YoY % 50.33% 79.88% -81.80% 8.03% 0.00% 0.00% -
  Horiz. % 53.16% 35.36% 19.66% 108.03% 100.00% - -
Total Cost 95,165 94,771 107,259 122,375 71,091 47,714 45,211 13.19%
  YoY % 0.42% -11.64% -12.35% 72.14% 48.99% 5.54% -
  Horiz. % 210.49% 209.62% 237.24% 270.68% 157.24% 105.54% 100.00%
Net Worth 204,415 186,788 145,127 0 125,631 129,104 0 -
  YoY % 9.44% 28.71% 0.00% 0.00% -2.69% 0.00% -
  Horiz. % 158.33% 144.68% 112.41% 0.00% 97.31% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 204,415 186,788 145,127 0 125,631 129,104 0 -
  YoY % 9.44% 28.71% 0.00% 0.00% -2.69% 0.00% -
  Horiz. % 158.33% 144.68% 112.41% 0.00% 97.31% 100.00% -
NOSH 1,003,513 993,030 979,268 953,333 1,006,666 958,461 1,340,000 -4.70%
  YoY % 1.06% 1.41% 2.72% -5.30% 5.03% -28.47% -
  Horiz. % 74.89% 74.11% 73.08% 71.14% 75.12% 71.53% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.49 % 6.02 % 5.15 % 1.22 % 1.52 % -2.16 % -1.94 % -
  YoY % 7.81% 16.89% 322.13% -19.74% 170.37% -11.34% -
  Horiz. % -334.54% -310.31% -265.46% -62.89% -78.35% 111.34% 100.00%
ROE 1.82 % 1.75 % 2.77 % - % 0.24 % -0.97 % - % -
  YoY % 4.00% -36.82% 0.00% 0.00% 124.74% 0.00% -
  Horiz. % -187.63% -180.41% -285.57% 0.00% -24.74% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.14 10.15 11.55 13.00 7.17 4.87 3.31 20.49%
  YoY % -0.10% -12.12% -11.15% 81.31% 47.23% 47.13% -
  Horiz. % 306.34% 306.65% 348.94% 392.75% 216.62% 147.13% 100.00%
EPS 0.37 0.33 0.41 0.02 0.03 -0.13 -0.12 -
  YoY % 12.12% -19.51% 1,950.00% -33.33% 123.08% -8.33% -
  Horiz. % -308.33% -275.00% -341.67% -16.67% -25.00% 108.33% 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 0.2037 0.1881 0.1482 0.0000 0.1248 0.1347 0.0000 -
  YoY % 8.29% 26.92% 0.00% 0.00% -7.35% 0.00% -
  Horiz. % 151.22% 139.64% 110.02% 0.00% 92.65% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.14 9.05 10.15 11.12 6.48 4.19 3.98 14.85%
  YoY % 0.99% -10.84% -8.72% 71.60% 54.65% 5.28% -
  Horiz. % 229.65% 227.39% 255.03% 279.40% 162.81% 105.28% 100.00%
EPS 0.33 0.29 0.36 0.03 0.03 -0.11 -0.11 -
  YoY % 13.79% -19.44% 1,100.00% 0.00% 127.27% 0.00% -
  Horiz. % -300.00% -263.64% -327.27% -27.27% -27.27% 100.00% 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 0.1835 0.1677 0.1303 0.0000 0.1128 0.1159 0.0000 -
  YoY % 9.42% 28.70% 0.00% 0.00% -2.67% 0.00% -
  Horiz. % 158.33% 144.69% 112.42% 0.00% 97.33% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6250 0.2650 0.2650 0.3600 0.1750 0.1400 0.2100 -
P/RPS 6.16 2.61 2.29 2.77 2.44 2.87 6.34 -0.48%
  YoY % 136.02% 13.97% -17.33% 13.52% -14.98% -54.73% -
  Horiz. % 97.16% 41.17% 36.12% 43.69% 38.49% 45.27% 100.00%
P/EPS 168.92 80.30 64.63 1,200.00 583.33 -107.69 -234.89 -
  YoY % 110.36% 24.25% -94.61% 105.72% 641.68% 54.15% -
  Horiz. % -71.91% -34.19% -27.52% -510.88% -248.34% 45.85% 100.00%
EY 0.59 1.25 1.55 0.08 0.17 -0.93 -0.43 -
  YoY % -52.80% -19.35% 1,837.50% -52.94% 118.28% -116.28% -
  Horiz. % -137.21% -290.70% -360.47% -18.60% -39.53% 216.28% 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 3.07 1.41 1.79 0.00 1.40 1.04 0.00 -
  YoY % 117.73% -21.23% 0.00% 0.00% 34.62% 0.00% -
  Horiz. % 295.19% 135.58% 172.12% 0.00% 134.62% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 -
Price 0.6050 0.3500 0.2600 0.3400 0.3400 0.1400 0.1900 -
P/RPS 5.97 3.45 2.25 2.62 4.74 2.87 5.74 0.66%
  YoY % 73.04% 53.33% -14.12% -44.73% 65.16% -50.00% -
  Horiz. % 104.01% 60.10% 39.20% 45.64% 82.58% 50.00% 100.00%
P/EPS 163.51 106.06 63.41 1,133.33 1,133.33 -107.69 -212.52 -
  YoY % 54.17% 67.26% -94.40% 0.00% 1,152.40% 49.33% -
  Horiz. % -76.94% -49.91% -29.84% -533.28% -533.28% 50.67% 100.00%
EY 0.61 0.94 1.58 0.09 0.09 -0.93 -0.47 -
  YoY % -35.11% -40.51% 1,655.56% 0.00% 109.68% -97.87% -
  Horiz. % -129.79% -200.00% -336.17% -19.15% -19.15% 197.87% 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 2.97 1.86 1.75 0.00 2.72 1.04 0.00 -
  YoY % 59.68% 6.29% 0.00% 0.00% 161.54% 0.00% -
  Horiz. % 285.58% 178.85% 168.27% 0.00% 261.54% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers