Highlights

[D&O] YoY Quarter Result on 2010-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     9.83%    YoY -     -455.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 108,394 48,475 41,639 24,995 100,529 18,102 31,870 22.61%
  YoY % 123.61% 16.42% 66.59% -75.14% 455.35% -43.20% -
  Horiz. % 340.11% 152.10% 130.65% 78.43% 315.43% 56.80% 100.00%
PBT 954 1,865 -1,388 -50,910 10,797 1,752 6,713 -27.74%
  YoY % -48.85% 234.37% 97.27% -571.52% 516.27% -73.90% -
  Horiz. % 14.21% 27.78% -20.68% -758.38% 160.84% 26.10% 100.00%
Tax 448 1,291 326 -220 -235 -426 -1,037 -
  YoY % -65.30% 296.01% 248.18% 6.38% 44.84% 58.92% -
  Horiz. % -43.20% -124.49% -31.44% 21.22% 22.66% 41.08% 100.00%
NP 1,402 3,156 -1,062 -51,130 10,562 1,326 5,676 -20.77%
  YoY % -55.58% 397.18% 97.92% -584.09% 696.53% -76.64% -
  Horiz. % 24.70% 55.60% -18.71% -900.81% 186.08% 23.36% 100.00%
NP to SH 701 1,939 526 -27,966 7,870 1,358 5,676 -29.41%
  YoY % -63.85% 268.63% 101.88% -455.35% 479.53% -76.07% -
  Horiz. % 12.35% 34.16% 9.27% -492.71% 138.65% 23.93% 100.00%
Tax Rate -46.96 % -69.22 % - % - % 2.18 % 24.32 % 15.45 % -
  YoY % 32.16% 0.00% 0.00% 0.00% -91.04% 57.41% -
  Horiz. % -303.95% -448.03% 0.00% 0.00% 14.11% 157.41% 100.00%
Total Cost 106,992 45,319 42,701 76,125 89,967 16,776 26,194 26.41%
  YoY % 136.09% 6.13% -43.91% -15.39% 436.28% -35.95% -
  Horiz. % 408.46% 173.01% 163.02% 290.62% 343.46% 64.05% 100.00%
Net Worth 126,880 134,150 129,181 134,275 189,998 179,128 168,024 -4.57%
  YoY % -5.42% 3.85% -3.79% -29.33% 6.07% 6.61% -
  Horiz. % 75.51% 79.84% 76.88% 79.91% 113.08% 106.61% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 2,571 3,638 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.68% 100.00%
Div Payout % - % - % - % - % - % 189.37 % 64.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 195.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 295.43% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 126,880 134,150 129,181 134,275 189,998 179,128 168,024 -4.57%
  YoY % -5.42% 3.85% -3.79% -29.33% 6.07% 6.61% -
  Horiz. % 75.51% 79.84% 76.88% 79.91% 113.08% 106.61% 100.00%
NOSH 1,001,428 998,888 945,000 974,425 733,302 734,736 727,692 5.46%
  YoY % 0.25% 5.70% -3.02% 32.88% -0.20% 0.97% -
  Horiz. % 137.62% 137.27% 129.86% 133.91% 100.77% 100.97% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.29 % 6.51 % -2.55 % -204.56 % 10.51 % 7.33 % 17.81 % -35.41%
  YoY % -80.18% 355.29% 98.75% -2,046.34% 43.38% -58.84% -
  Horiz. % 7.24% 36.55% -14.32% -1,148.57% 59.01% 41.16% 100.00%
ROE 0.55 % 1.45 % 0.41 % -20.83 % 4.14 % 0.76 % 3.38 % -26.09%
  YoY % -62.07% 253.66% 101.97% -603.14% 444.74% -77.51% -
  Horiz. % 16.27% 42.90% 12.13% -616.27% 122.49% 22.49% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.82 4.85 4.41 2.57 13.71 2.46 4.38 16.25%
  YoY % 123.09% 9.98% 71.60% -81.25% 457.32% -43.84% -
  Horiz. % 247.03% 110.73% 100.68% 58.68% 313.01% 56.16% 100.00%
EPS 0.07 0.20 0.05 -2.87 0.81 0.19 0.78 -33.06%
  YoY % -65.00% 300.00% 101.74% -454.32% 326.32% -75.64% -
  Horiz. % 8.97% 25.64% 6.41% -367.95% 103.85% 24.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.00% 100.00%
NAPS 0.1267 0.1343 0.1367 0.1378 0.2591 0.2438 0.2309 -9.51%
  YoY % -5.66% -1.76% -0.80% -46.82% 6.28% 5.59% -
  Horiz. % 54.87% 58.16% 59.20% 59.68% 112.21% 105.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.73 4.35 3.74 2.24 9.03 1.63 2.86 22.62%
  YoY % 123.68% 16.31% 66.96% -75.19% 453.99% -43.01% -
  Horiz. % 340.21% 152.10% 130.77% 78.32% 315.73% 56.99% 100.00%
EPS 0.06 0.17 0.05 -2.51 0.71 0.12 0.51 -29.98%
  YoY % -64.71% 240.00% 101.99% -453.52% 491.67% -76.47% -
  Horiz. % 11.76% 33.33% 9.80% -492.16% 139.22% 23.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 69.70% 100.00%
NAPS 0.1139 0.1205 0.1160 0.1206 0.1706 0.1608 0.1509 -4.58%
  YoY % -5.48% 3.88% -3.81% -29.31% 6.09% 6.56% -
  Horiz. % 75.48% 79.85% 76.87% 79.92% 113.05% 106.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3450 0.1400 0.1700 0.2400 0.5200 0.2600 0.3900 -
P/RPS 3.19 2.88 3.86 9.36 3.79 10.55 8.90 -15.71%
  YoY % 10.76% -25.39% -58.76% 146.97% -64.08% 18.54% -
  Horiz. % 35.84% 32.36% 43.37% 105.17% 42.58% 118.54% 100.00%
P/EPS 492.86 72.12 305.42 -8.36 48.45 140.67 50.00 46.38%
  YoY % 583.39% -76.39% 3,753.35% -117.25% -65.56% 181.34% -
  Horiz. % 985.72% 144.24% 610.84% -16.72% 96.90% 281.34% 100.00%
EY 0.20 1.39 0.33 -11.96 2.06 0.71 2.00 -31.85%
  YoY % -85.61% 321.21% 102.76% -680.58% 190.14% -64.50% -
  Horiz. % 10.00% 69.50% 16.50% -598.00% 103.00% 35.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.35 1.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.47% 100.00%
P/NAPS 2.72 1.04 1.24 1.74 2.01 1.07 1.69 8.25%
  YoY % 161.54% -16.13% -28.74% -13.43% 87.85% -36.69% -
  Horiz. % 160.95% 61.54% 73.37% 102.96% 118.93% 63.31% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 25/02/08 -
Price 0.2800 0.1200 0.1800 0.1900 0.7000 0.2000 0.3000 -
P/RPS 2.59 2.47 4.09 7.41 5.11 8.12 6.85 -14.95%
  YoY % 4.86% -39.61% -44.80% 45.01% -37.07% 18.54% -
  Horiz. % 37.81% 36.06% 59.71% 108.18% 74.60% 118.54% 100.00%
P/EPS 400.00 61.82 323.38 -6.62 65.22 108.21 38.46 47.69%
  YoY % 547.04% -80.88% 4,984.89% -110.15% -39.73% 181.36% -
  Horiz. % 1,040.04% 160.74% 840.82% -17.21% 169.58% 281.36% 100.00%
EY 0.25 1.62 0.31 -15.11 1.53 0.92 2.60 -32.29%
  YoY % -84.57% 422.58% 102.05% -1,087.58% 66.30% -64.62% -
  Horiz. % 9.62% 62.31% 11.92% -581.15% 58.85% 35.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.75 1.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.79% 100.00%
P/NAPS 2.21 0.89 1.32 1.38 2.70 0.82 1.30 9.24%
  YoY % 148.31% -32.58% -4.35% -48.89% 229.27% -36.92% -
  Horiz. % 170.00% 68.46% 101.54% 106.15% 207.69% 63.08% 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