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 - 1,137,169
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.95 8.87 9.94 10.89 6.35 4.11 3.90 14.83%
  YoY % 0.90% -10.76% -8.72% 71.50% 54.50% 5.38% -
  Horiz. % 229.49% 227.44% 254.87% 279.23% 162.82% 105.38% 100.00%
EPS 0.33 0.29 0.35 0.03 0.03 -0.11 -0.11 -
  YoY % 13.79% -17.14% 1,066.67% 0.00% 127.27% 0.00% -
  Horiz. % -300.00% -263.64% -318.18% -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 0.1798 0.1643 0.1276 0.0000 0.1105 0.1135 0.0000 -
  YoY % 9.43% 28.76% 0.00% 0.00% -2.64% 0.00% -
  Horiz. % 158.41% 144.76% 112.42% 0.00% 97.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS