Highlights

[D&O] YoY Quarter Result on 2016-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     95.41%    YoY -     -18.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 115,036 113,264 101,770 100,839 113,084 123,887 72,190 8.07%
  YoY % 1.56% 11.29% 0.92% -10.83% -8.72% 71.61% -
  Horiz. % 159.35% 156.90% 140.98% 139.69% 156.65% 171.61% 100.00%
PBT 8,151 11,798 7,654 6,677 6,136 2,096 1,481 32.86%
  YoY % -30.91% 54.14% 14.63% 8.82% 192.75% 41.53% -
  Horiz. % 550.37% 796.62% 516.81% 450.84% 414.31% 141.53% 100.00%
Tax -1,438 -2,669 -1,049 -609 -311 -584 -382 24.71%
  YoY % 46.12% -154.43% -72.25% -95.82% 46.75% -52.88% -
  Horiz. % 376.44% 698.69% 274.61% 159.42% 81.41% 152.88% 100.00%
NP 6,713 9,129 6,605 6,068 5,825 1,512 1,099 35.18%
  YoY % -26.47% 38.21% 8.85% 4.17% 285.25% 37.58% -
  Horiz. % 610.83% 830.66% 601.00% 552.14% 530.03% 137.58% 100.00%
NP to SH 5,966 8,130 3,713 3,277 4,015 286 302 64.38%
  YoY % -26.62% 118.96% 13.30% -18.38% 1,303.85% -5.30% -
  Horiz. % 1,975.50% 2,692.05% 1,229.47% 1,085.10% 1,329.47% 94.70% 100.00%
Tax Rate 17.64 % 22.62 % 13.71 % 9.12 % 5.07 % 27.86 % 25.79 % -6.13%
  YoY % -22.02% 64.99% 50.33% 79.88% -81.80% 8.03% -
  Horiz. % 68.40% 87.71% 53.16% 35.36% 19.66% 108.03% 100.00%
Total Cost 108,323 104,135 95,165 94,771 107,259 122,375 71,091 7.27%
  YoY % 4.02% 9.43% 0.42% -11.64% -12.35% 72.14% -
  Horiz. % 152.37% 146.48% 133.86% 133.31% 150.88% 172.14% 100.00%
Net Worth 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 0.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 0.00% 100.00%
NOSH 1,108,009 1,038,087 1,003,513 993,030 979,268 953,333 1,006,666 1.61%
  YoY % 6.74% 3.45% 1.06% 1.41% 2.72% -5.30% -
  Horiz. % 110.07% 103.12% 99.69% 98.65% 97.28% 94.70% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.84 % 8.06 % 6.49 % 6.02 % 5.15 % 1.22 % 1.52 % 25.14%
  YoY % -27.54% 24.19% 7.81% 16.89% 322.13% -19.74% -
  Horiz. % 384.21% 530.26% 426.97% 396.05% 338.82% 80.26% 100.00%
ROE 1.78 % 2.73 % 1.82 % 1.75 % 2.77 % - % 0.24 % 39.63%
  YoY % -34.80% 50.00% 4.00% -36.82% 0.00% 0.00% -
  Horiz. % 741.67% 1,137.50% 758.33% 729.17% 1,154.17% 0.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.38 10.91 10.14 10.15 11.55 13.00 7.17 6.36%
  YoY % -4.86% 7.59% -0.10% -12.12% -11.15% 81.31% -
  Horiz. % 144.77% 152.16% 141.42% 141.56% 161.09% 181.31% 100.00%
EPS 0.37 0.78 0.37 0.33 0.41 0.02 0.03 51.97%
  YoY % -52.56% 110.81% 12.12% -19.51% 1,950.00% -33.33% -
  Horiz. % 1,233.33% 2,600.00% 1,233.33% 1,100.00% 1,366.67% 66.67% 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 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 0.1248 15.86%
  YoY % 5.23% 40.89% 8.29% 26.92% 0.00% 0.00% -
  Horiz. % 241.99% 229.97% 163.22% 150.72% 118.75% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,028
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.15 10.00 8.98 8.90 9.98 10.93 6.37 8.07%
  YoY % 1.50% 11.36% 0.90% -10.82% -8.69% 71.59% -
  Horiz. % 159.34% 156.99% 140.97% 139.72% 156.67% 171.59% 100.00%
EPS 0.53 0.72 0.33 0.29 0.35 0.03 0.03 61.35%
  YoY % -26.39% 118.18% 13.79% -17.14% 1,066.67% 0.00% -
  Horiz. % 1,766.67% 2,400.00% 1,100.00% 966.67% 1,166.67% 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 0.2953 0.2630 0.1804 0.1649 0.1281 0.0000 0.1109 17.72%
  YoY % 12.28% 45.79% 9.40% 28.73% 0.00% 0.00% -
  Horiz. % 266.28% 237.15% 162.67% 148.69% 115.51% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 0.1750 -
P/RPS 5.01 6.51 6.16 2.61 2.29 2.77 2.44 12.73%
  YoY % -23.04% 5.68% 136.02% 13.97% -17.33% 13.52% -
  Horiz. % 205.33% 266.80% 252.46% 106.97% 93.85% 113.52% 100.00%
P/EPS 96.57 90.66 168.92 80.30 64.63 1,200.00 583.33 -25.89%
  YoY % 6.52% -46.33% 110.36% 24.25% -94.61% 105.72% -
  Horiz. % 16.55% 15.54% 28.96% 13.77% 11.08% 205.72% 100.00%
EY 1.04 1.10 0.59 1.25 1.55 0.08 0.17 35.22%
  YoY % -5.45% 86.44% -52.80% -19.35% 1,837.50% -52.94% -
  Horiz. % 611.76% 647.06% 347.06% 735.29% 911.76% 47.06% 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 1.72 2.47 3.07 1.41 1.79 0.00 1.40 3.49%
  YoY % -30.36% -19.54% 117.73% -21.23% 0.00% 0.00% -
  Horiz. % 122.86% 176.43% 219.29% 100.71% 127.86% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 -
Price 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 0.3400 -
P/RPS 5.30 6.87 5.97 3.45 2.25 2.62 4.74 1.88%
  YoY % -22.85% 15.08% 73.04% 53.33% -14.12% -44.73% -
  Horiz. % 111.81% 144.94% 125.95% 72.78% 47.47% 55.27% 100.00%
P/EPS 102.15 95.76 163.51 106.06 63.41 1,133.33 1,133.33 -33.03%
  YoY % 6.67% -41.43% 54.17% 67.26% -94.40% 0.00% -
  Horiz. % 9.01% 8.45% 14.43% 9.36% 5.60% 100.00% 100.00%
EY 0.98 1.04 0.61 0.94 1.58 0.09 0.09 48.85%
  YoY % -5.77% 70.49% -35.11% -40.51% 1,655.56% 0.00% -
  Horiz. % 1,088.89% 1,155.56% 677.78% 1,044.44% 1,755.56% 100.00% 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 1.82 2.61 2.97 1.86 1.75 0.00 2.72 -6.47%
  YoY % -30.27% -12.12% 59.68% 6.29% 0.00% 0.00% -
  Horiz. % 66.91% 95.96% 109.19% 68.38% 64.34% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  583  484  834 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.025+0.005 
 AT 0.145+0.025 
 TRIVE 0.025-0.005 
 VELESTO 0.17+0.025 
 LAMBO 0.07-0.005 
 VC 0.105+0.01 
 MTOUCHE 0.125+0.015 
 VIVOCOM 0.05+0.005 
 KNM 0.255+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers