Highlights

[D&O] YoY Quarter Result on 2015-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     709.48%    YoY -     1,303.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 113,264 101,770 100,839 113,084 123,887 72,190 46,703 15.90%
  YoY % 11.29% 0.92% -10.83% -8.72% 71.61% 54.57% -
  Horiz. % 242.52% 217.91% 215.92% 242.13% 265.27% 154.57% 100.00%
PBT 11,798 7,654 6,677 6,136 2,096 1,481 -584 -
  YoY % 54.14% 14.63% 8.82% 192.75% 41.53% 353.60% -
  Horiz. % -2,020.21% -1,310.62% -1,143.32% -1,050.68% -358.90% -253.60% 100.00%
Tax -2,669 -1,049 -609 -311 -584 -382 -427 35.70%
  YoY % -154.43% -72.25% -95.82% 46.75% -52.88% 10.54% -
  Horiz. % 625.06% 245.67% 142.62% 72.83% 136.77% 89.46% 100.00%
NP 9,129 6,605 6,068 5,825 1,512 1,099 -1,011 -
  YoY % 38.21% 8.85% 4.17% 285.25% 37.58% 208.70% -
  Horiz. % -902.97% -653.31% -600.20% -576.16% -149.55% -108.70% 100.00%
NP to SH 8,130 3,713 3,277 4,015 286 302 -1,246 -
  YoY % 118.96% 13.30% -18.38% 1,303.85% -5.30% 124.24% -
  Horiz. % -652.49% -297.99% -263.00% -322.23% -22.95% -24.24% 100.00%
Tax Rate 22.62 % 13.71 % 9.12 % 5.07 % 27.86 % 25.79 % - % -
  YoY % 64.99% 50.33% 79.88% -81.80% 8.03% 0.00% -
  Horiz. % 87.71% 53.16% 35.36% 19.66% 108.03% 100.00% -
Total Cost 104,135 95,165 94,771 107,259 122,375 71,091 47,714 13.88%
  YoY % 9.43% 0.42% -11.64% -12.35% 72.14% 48.99% -
  Horiz. % 218.25% 199.45% 198.62% 224.80% 256.48% 148.99% 100.00%
Net Worth 297,930 204,415 186,788 145,127 0 125,631 129,104 14.95%
  YoY % 45.75% 9.44% 28.71% 0.00% 0.00% -2.69% -
  Horiz. % 230.77% 158.33% 144.68% 112.41% 0.00% 97.31% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 297,930 204,415 186,788 145,127 0 125,631 129,104 14.95%
  YoY % 45.75% 9.44% 28.71% 0.00% 0.00% -2.69% -
  Horiz. % 230.77% 158.33% 144.68% 112.41% 0.00% 97.31% 100.00%
NOSH 1,038,087 1,003,513 993,030 979,268 953,333 1,006,666 958,461 1.34%
  YoY % 3.45% 1.06% 1.41% 2.72% -5.30% 5.03% -
  Horiz. % 108.31% 104.70% 103.61% 102.17% 99.46% 105.03% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.06 % 6.49 % 6.02 % 5.15 % 1.22 % 1.52 % -2.16 % -
  YoY % 24.19% 7.81% 16.89% 322.13% -19.74% 170.37% -
  Horiz. % -373.15% -300.46% -278.70% -238.43% -56.48% -70.37% 100.00%
ROE 2.73 % 1.82 % 1.75 % 2.77 % - % 0.24 % -0.97 % -
  YoY % 50.00% 4.00% -36.82% 0.00% 0.00% 124.74% -
  Horiz. % -281.44% -187.63% -180.41% -285.57% 0.00% -24.74% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.91 10.14 10.15 11.55 13.00 7.17 4.87 14.38%
  YoY % 7.59% -0.10% -12.12% -11.15% 81.31% 47.23% -
  Horiz. % 224.02% 208.21% 208.42% 237.17% 266.94% 147.23% 100.00%
EPS 0.78 0.37 0.33 0.41 0.02 0.03 -0.13 -
  YoY % 110.81% 12.12% -19.51% 1,950.00% -33.33% 123.08% -
  Horiz. % -600.00% -284.62% -253.85% -315.38% -15.38% -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 0.2870 0.2037 0.1881 0.1482 0.0000 0.1248 0.1347 13.43%
  YoY % 40.89% 8.29% 26.92% 0.00% 0.00% -7.35% -
  Horiz. % 213.07% 151.22% 139.64% 110.02% 0.00% 92.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.10 9.07 8.99 10.08 11.05 6.44 4.16 15.92%
  YoY % 11.36% 0.89% -10.81% -8.78% 71.58% 54.81% -
  Horiz. % 242.79% 218.03% 216.11% 242.31% 265.63% 154.81% 100.00%
EPS 0.72 0.33 0.29 0.36 0.03 0.03 -0.11 -
  YoY % 118.18% 13.79% -19.44% 1,100.00% 0.00% 127.27% -
  Horiz. % -654.55% -300.00% -263.64% -327.27% -27.27% -27.27% 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 0.2657 0.1823 0.1666 0.1294 0.0000 0.1120 0.1151 14.95%
  YoY % 45.75% 9.42% 28.75% 0.00% 0.00% -2.69% -
  Horiz. % 230.84% 158.38% 144.74% 112.42% 0.00% 97.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.7100 0.6250 0.2650 0.2650 0.3600 0.1750 0.1400 -
P/RPS 6.51 6.16 2.61 2.29 2.77 2.44 2.87 14.62%
  YoY % 5.68% 136.02% 13.97% -17.33% 13.52% -14.98% -
  Horiz. % 226.83% 214.63% 90.94% 79.79% 96.52% 85.02% 100.00%
P/EPS 90.66 168.92 80.30 64.63 1,200.00 583.33 -107.69 -
  YoY % -46.33% 110.36% 24.25% -94.61% 105.72% 641.68% -
  Horiz. % -84.19% -156.86% -74.57% -60.01% -1,114.31% -541.68% 100.00%
EY 1.10 0.59 1.25 1.55 0.08 0.17 -0.93 -
  YoY % 86.44% -52.80% -19.35% 1,837.50% -52.94% 118.28% -
  Horiz. % -118.28% -63.44% -134.41% -166.67% -8.60% -18.28% 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 2.47 3.07 1.41 1.79 0.00 1.40 1.04 15.50%
  YoY % -19.54% 117.73% -21.23% 0.00% 0.00% 34.62% -
  Horiz. % 237.50% 295.19% 135.58% 172.12% 0.00% 134.62% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 -
Price 0.7500 0.6050 0.3500 0.2600 0.3400 0.3400 0.1400 -
P/RPS 6.87 5.97 3.45 2.25 2.62 4.74 2.87 15.65%
  YoY % 15.08% 73.04% 53.33% -14.12% -44.73% 65.16% -
  Horiz. % 239.37% 208.01% 120.21% 78.40% 91.29% 165.16% 100.00%
P/EPS 95.76 163.51 106.06 63.41 1,133.33 1,133.33 -107.69 -
  YoY % -41.43% 54.17% 67.26% -94.40% 0.00% 1,152.40% -
  Horiz. % -88.92% -151.83% -98.49% -58.88% -1,052.40% -1,052.40% 100.00%
EY 1.04 0.61 0.94 1.58 0.09 0.09 -0.93 -
  YoY % 70.49% -35.11% -40.51% 1,655.56% 0.00% 109.68% -
  Horiz. % -111.83% -65.59% -101.08% -169.89% -9.68% -9.68% 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 2.61 2.97 1.86 1.75 0.00 2.72 1.04 16.57%
  YoY % -12.12% 59.68% 6.29% 0.00% 0.00% 161.54% -
  Horiz. % 250.96% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers