Highlights

[D&O] YoY Quarter Result on 2014-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     147.55%    YoY -     -52.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 110,679 103,085 122,195 105,952 100,496 51,182 46,457 15.55%
  YoY % 7.37% -15.64% 15.33% 5.43% 96.35% 10.17% -
  Horiz. % 238.24% 221.89% 263.03% 228.06% 216.32% 110.17% 100.00%
PBT 14,877 6,921 6,189 680 2,738 -3,189 -1,525 -
  YoY % 114.95% 11.83% 810.15% -75.16% 185.86% -109.11% -
  Horiz. % -975.54% -453.84% -405.84% -44.59% -179.54% 209.11% 100.00%
Tax -3,835 -2,683 -493 -208 -458 -646 -342 49.55%
  YoY % -42.94% -444.22% -137.02% 54.59% 29.10% -88.89% -
  Horiz. % 1,121.35% 784.50% 144.15% 60.82% 133.92% 188.89% 100.00%
NP 11,042 4,238 5,696 472 2,280 -3,835 -1,867 -
  YoY % 160.55% -25.60% 1,106.78% -79.30% 159.45% -105.41% -
  Horiz. % -591.43% -227.00% -305.09% -25.28% -122.12% 205.41% 100.00%
NP to SH 6,730 2,520 3,654 708 1,506 -4,146 -3,047 -
  YoY % 167.06% -31.03% 416.10% -52.99% 136.32% -36.07% -
  Horiz. % -220.87% -82.70% -119.92% -23.24% -49.43% 136.07% 100.00%
Tax Rate 25.78 % 38.77 % 7.97 % 30.59 % 16.73 % - % - % -
  YoY % -33.51% 386.45% -73.95% 82.85% 0.00% 0.00% -
  Horiz. % 154.09% 231.74% 47.64% 182.85% 100.00% - -
Total Cost 99,637 98,847 116,499 105,480 98,216 55,017 48,324 12.81%
  YoY % 0.80% -15.15% 10.45% 7.40% 78.52% 13.85% -
  Horiz. % 206.19% 204.55% 241.08% 218.28% 203.24% 113.85% 100.00%
Net Worth 210,839 185,316 150,406 136,542 127,407 129,809 132,691 8.02%
  YoY % 13.77% 23.21% 10.15% 7.17% -1.85% -2.17% -
  Horiz. % 158.89% 139.66% 113.35% 102.90% 96.02% 97.83% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 210,839 185,316 150,406 136,542 127,407 129,809 132,691 8.02%
  YoY % 13.77% 23.21% 10.15% 7.17% -1.85% -2.17% -
  Horiz. % 158.89% 139.66% 113.35% 102.90% 96.02% 97.83% 100.00%
NOSH 1,004,477 969,230 987,567 1,011,428 1,003,999 987,142 982,903 0.36%
  YoY % 3.64% -1.86% -2.36% 0.74% 1.71% 0.43% -
  Horiz. % 102.19% 98.61% 100.47% 102.90% 102.15% 100.43% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.98 % 4.11 % 4.66 % 0.45 % 2.27 % -7.49 % -4.02 % -
  YoY % 142.82% -11.80% 935.56% -80.18% 130.31% -86.32% -
  Horiz. % -248.26% -102.24% -115.92% -11.19% -56.47% 186.32% 100.00%
ROE 3.19 % 1.36 % 2.43 % 0.52 % 1.18 % -3.19 % -2.30 % -
  YoY % 134.56% -44.03% 367.31% -55.93% 136.99% -38.70% -
  Horiz. % -138.70% -59.13% -105.65% -22.61% -51.30% 138.70% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.02 10.64 12.37 10.48 10.01 5.18 4.73 15.12%
  YoY % 3.57% -13.99% 18.03% 4.70% 93.24% 9.51% -
  Horiz. % 232.98% 224.95% 261.52% 221.56% 211.63% 109.51% 100.00%
EPS 0.67 0.26 0.37 0.07 0.15 -0.42 -0.31 -
  YoY % 157.69% -29.73% 428.57% -53.33% 135.71% -35.48% -
  Horiz. % -216.13% -83.87% -119.35% -22.58% -48.39% 135.48% 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 0.2099 0.1912 0.1523 0.1350 0.1269 0.1315 0.1350 7.63%
  YoY % 9.78% 25.54% 12.81% 6.38% -3.50% -2.59% -
  Horiz. % 155.48% 141.63% 112.81% 100.00% 94.00% 97.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.89 9.21 10.92 9.47 8.98 4.57 4.15 15.56%
  YoY % 7.38% -15.66% 15.31% 5.46% 96.50% 10.12% -
  Horiz. % 238.31% 221.93% 263.13% 228.19% 216.39% 110.12% 100.00%
EPS 0.60 0.23 0.33 0.06 0.13 -0.37 -0.27 -
  YoY % 160.87% -30.30% 450.00% -53.85% 135.14% -37.04% -
  Horiz. % -222.22% -85.19% -122.22% -22.22% -48.15% 137.04% 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 0.1884 0.1656 0.1344 0.1220 0.1139 0.1160 0.1186 8.01%
  YoY % 13.77% 23.21% 10.16% 7.11% -1.81% -2.19% -
  Horiz. % 158.85% 139.63% 113.32% 102.87% 96.04% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.5450 0.3300 0.3350 0.3150 0.3650 0.1400 0.1700 -
P/RPS 4.95 3.10 2.71 3.01 3.65 2.70 3.60 5.45%
  YoY % 59.68% 14.39% -9.97% -17.53% 35.19% -25.00% -
  Horiz. % 137.50% 86.11% 75.28% 83.61% 101.39% 75.00% 100.00%
P/EPS 81.34 126.92 90.54 450.00 243.33 -33.33 -54.84 -
  YoY % -35.91% 40.18% -79.88% 84.93% 830.06% 39.22% -
  Horiz. % -148.32% -231.44% -165.10% -820.57% -443.71% 60.78% 100.00%
EY 1.23 0.79 1.10 0.22 0.41 -3.00 -1.82 -
  YoY % 55.70% -28.18% 400.00% -46.34% 113.67% -64.84% -
  Horiz. % -67.58% -43.41% -60.44% -12.09% -22.53% 164.84% 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 2.60 1.73 2.20 2.33 2.88 1.06 1.26 12.82%
  YoY % 50.29% -21.36% -5.58% -19.10% 171.70% -15.87% -
  Horiz. % 206.35% 137.30% 174.60% 184.92% 228.57% 84.13% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 -
Price 0.6700 0.3050 0.3800 0.2700 0.3100 0.1600 0.1700 -
P/RPS 6.08 2.87 3.07 2.58 3.10 3.09 3.60 9.12%
  YoY % 111.85% -6.51% 18.99% -16.77% 0.32% -14.17% -
  Horiz. % 168.89% 79.72% 85.28% 71.67% 86.11% 85.83% 100.00%
P/EPS 100.00 117.31 102.70 385.71 206.67 -38.10 -54.84 -
  YoY % -14.76% 14.23% -73.37% 86.63% 642.44% 30.53% -
  Horiz. % -182.35% -213.91% -187.27% -703.34% -376.86% 69.47% 100.00%
EY 1.00 0.85 0.97 0.26 0.48 -2.63 -1.82 -
  YoY % 17.65% -12.37% 273.08% -45.83% 118.25% -44.51% -
  Horiz. % -54.95% -46.70% -53.30% -14.29% -26.37% 144.51% 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 3.19 1.60 2.50 2.00 2.44 1.22 1.26 16.73%
  YoY % 99.38% -36.00% 25.00% -18.03% 100.00% -3.17% -
  Horiz. % 253.17% 126.98% 198.41% 158.73% 193.65% 96.83% 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.
 


 

163  123  404  1573 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.065-0.06 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.055+0.005 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers