Highlights

[D&O] YoY Quarter Result on 2011-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -154.34%    YoY -     90.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 105,952 100,496 51,182 46,457 35,655 43,391 35,239 20.13%
  YoY % 5.43% 96.35% 10.17% 30.30% -17.83% 23.13% -
  Horiz. % 300.67% 285.18% 145.24% 131.83% 101.18% 123.13% 100.00%
PBT 680 2,738 -3,189 -1,525 -44,750 7,856 4,531 -27.09%
  YoY % -75.16% 185.86% -109.11% 96.59% -669.63% 73.38% -
  Horiz. % 15.01% 60.43% -70.38% -33.66% -987.64% 173.38% 100.00%
Tax -208 -458 -646 -342 4,649 -12 -948 -22.33%
  YoY % 54.59% 29.10% -88.89% -107.36% 38,841.66% 98.73% -
  Horiz. % 21.94% 48.31% 68.14% 36.08% -490.40% 1.27% 100.00%
NP 472 2,280 -3,835 -1,867 -40,101 7,844 3,583 -28.66%
  YoY % -79.30% 159.45% -105.41% 95.34% -611.23% 118.92% -
  Horiz. % 13.17% 63.63% -107.03% -52.11% -1,119.20% 218.92% 100.00%
NP to SH 708 1,506 -4,146 -3,047 -31,015 3,189 3,583 -23.67%
  YoY % -52.99% 136.32% -36.07% 90.18% -1,072.56% -11.00% -
  Horiz. % 19.76% 42.03% -115.71% -85.04% -865.62% 89.00% 100.00%
Tax Rate 30.59 % 16.73 % - % - % - % 0.15 % 20.92 % 6.53%
  YoY % 82.85% 0.00% 0.00% 0.00% 0.00% -99.28% -
  Horiz. % 146.22% 79.97% 0.00% 0.00% 0.00% 0.72% 100.00%
Total Cost 105,480 98,216 55,017 48,324 75,756 35,547 31,656 22.20%
  YoY % 7.40% 78.52% 13.85% -36.21% 113.12% 12.29% -
  Horiz. % 333.21% 310.26% 173.80% 152.65% 239.31% 112.29% 100.00%
Net Worth 136,542 127,407 129,809 132,691 161,121 180,685 177,687 -4.29%
  YoY % 7.17% -1.85% -2.17% -17.65% -10.83% 1.69% -
  Horiz. % 76.84% 71.70% 73.05% 74.68% 90.68% 101.69% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 136,542 127,407 129,809 132,691 161,121 180,685 177,687 -4.29%
  YoY % 7.17% -1.85% -2.17% -17.65% -10.83% 1.69% -
  Horiz. % 76.84% 71.70% 73.05% 74.68% 90.68% 101.69% 100.00%
NOSH 1,011,428 1,003,999 987,142 982,903 975,314 724,772 731,224 5.55%
  YoY % 0.74% 1.71% 0.43% 0.78% 34.57% -0.88% -
  Horiz. % 138.32% 137.30% 135.00% 134.42% 133.38% 99.12% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.45 % 2.27 % -7.49 % -4.02 % -112.47 % 18.08 % 10.17 % -40.51%
  YoY % -80.18% 130.31% -86.32% 96.43% -722.07% 77.78% -
  Horiz. % 4.42% 22.32% -73.65% -39.53% -1,105.90% 177.78% 100.00%
ROE 0.52 % 1.18 % -3.19 % -2.30 % -19.25 % 1.76 % 2.02 % -20.23%
  YoY % -55.93% 136.99% -38.70% 88.05% -1,193.75% -12.87% -
  Horiz. % 25.74% 58.42% -157.92% -113.86% -952.97% 87.13% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.48 10.01 5.18 4.73 3.66 5.99 4.82 13.81%
  YoY % 4.70% 93.24% 9.51% 29.23% -38.90% 24.27% -
  Horiz. % 217.43% 207.68% 107.47% 98.13% 75.93% 124.27% 100.00%
EPS 0.07 0.15 -0.42 -0.31 -3.18 0.44 0.49 -27.69%
  YoY % -53.33% 135.71% -35.48% 90.25% -822.73% -10.20% -
  Horiz. % 14.29% 30.61% -85.71% -63.27% -648.98% 89.80% 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 0.1350 0.1269 0.1315 0.1350 0.1652 0.2493 0.2430 -9.33%
  YoY % 6.38% -3.50% -2.59% -18.28% -33.73% 2.59% -
  Horiz. % 55.56% 52.22% 54.12% 55.56% 67.98% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.51 9.02 4.60 4.17 3.20 3.90 3.16 20.15%
  YoY % 5.43% 96.09% 10.31% 30.31% -17.95% 23.42% -
  Horiz. % 300.95% 285.44% 145.57% 131.96% 101.27% 123.42% 100.00%
EPS 0.06 0.14 -0.37 -0.27 -2.78 0.29 0.32 -24.34%
  YoY % -57.14% 137.84% -37.04% 90.29% -1,058.62% -9.38% -
  Horiz. % 18.75% 43.75% -115.62% -84.38% -868.75% 90.62% 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 0.1226 0.1144 0.1166 0.1191 0.1447 0.1622 0.1595 -4.29%
  YoY % 7.17% -1.89% -2.10% -17.69% -10.79% 1.69% -
  Horiz. % 76.87% 71.72% 73.10% 74.67% 90.72% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3150 0.3650 0.1400 0.1700 0.2900 0.2300 0.3000 -
P/RPS 3.01 3.65 2.70 3.60 7.93 3.84 6.23 -11.41%
  YoY % -17.53% 35.19% -25.00% -54.60% 106.51% -38.36% -
  Horiz. % 48.31% 58.59% 43.34% 57.78% 127.29% 61.64% 100.00%
P/EPS 450.00 243.33 -33.33 -54.84 -9.12 52.27 61.22 39.42%
  YoY % 84.93% 830.06% 39.22% -501.32% -117.45% -14.62% -
  Horiz. % 735.05% 397.47% -54.44% -89.58% -14.90% 85.38% 100.00%
EY 0.22 0.41 -3.00 -1.82 -10.97 1.91 1.63 -28.37%
  YoY % -46.34% 113.67% -64.84% 83.41% -674.35% 17.18% -
  Horiz. % 13.50% 25.15% -184.05% -111.66% -673.01% 117.18% 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 2.33 2.88 1.06 1.26 1.76 0.92 1.23 11.23%
  YoY % -19.10% 171.70% -15.87% -28.41% 91.30% -25.20% -
  Horiz. % 189.43% 234.15% 86.18% 102.44% 143.09% 74.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 19/11/09 24/11/08 -
Price 0.2700 0.3100 0.1600 0.1700 0.2600 0.3500 0.2500 -
P/RPS 2.58 3.10 3.09 3.60 7.11 5.85 5.19 -10.99%
  YoY % -16.77% 0.32% -14.17% -49.37% 21.54% 12.72% -
  Horiz. % 49.71% 59.73% 59.54% 69.36% 136.99% 112.72% 100.00%
P/EPS 385.71 206.67 -38.10 -54.84 -8.18 79.55 51.02 40.07%
  YoY % 86.63% 642.44% 30.53% -570.42% -110.28% 55.92% -
  Horiz. % 756.00% 405.08% -74.68% -107.49% -16.03% 155.92% 100.00%
EY 0.26 0.48 -2.63 -1.82 -12.23 1.26 1.96 -28.57%
  YoY % -45.83% 118.25% -44.51% 85.12% -1,070.63% -35.71% -
  Horiz. % 13.27% 24.49% -134.18% -92.86% -623.98% 64.29% 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 2.00 2.44 1.22 1.26 1.57 1.40 1.03 11.69%
  YoY % -18.03% 100.00% -3.17% -19.75% 12.14% 35.92% -
  Horiz. % 194.17% 236.89% 118.45% 122.33% 152.43% 135.92% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers