Highlights

[D&O] YoY Quarter Result on 2011-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     117.26%    YoY -     101.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 90,976 108,394 48,475 41,639 24,995 100,529 18,102 30.86%
  YoY % -16.07% 123.61% 16.42% 66.59% -75.14% 455.35% -
  Horiz. % 502.57% 598.80% 267.79% 230.02% 138.08% 555.35% 100.00%
PBT 1,466 954 1,865 -1,388 -50,910 10,797 1,752 -2.93%
  YoY % 53.67% -48.85% 234.37% 97.27% -571.52% 516.27% -
  Horiz. % 83.68% 54.45% 106.45% -79.22% -2,905.82% 616.27% 100.00%
Tax -4 448 1,291 326 -220 -235 -426 -54.05%
  YoY % -100.89% -65.30% 296.01% 248.18% 6.38% 44.84% -
  Horiz. % 0.94% -105.16% -303.05% -76.53% 51.64% 55.16% 100.00%
NP 1,462 1,402 3,156 -1,062 -51,130 10,562 1,326 1.64%
  YoY % 4.28% -55.58% 397.18% 97.92% -584.09% 696.53% -
  Horiz. % 110.26% 105.73% 238.01% -80.09% -3,855.96% 796.53% 100.00%
NP to SH 132 701 1,939 526 -27,966 7,870 1,358 -32.18%
  YoY % -81.17% -63.85% 268.63% 101.88% -455.35% 479.53% -
  Horiz. % 9.72% 51.62% 142.78% 38.73% -2,059.35% 579.53% 100.00%
Tax Rate 0.27 % -46.96 % -69.22 % - % - % 2.18 % 24.32 % -52.75%
  YoY % 100.57% 32.16% 0.00% 0.00% 0.00% -91.04% -
  Horiz. % 1.11% -193.09% -284.62% 0.00% 0.00% 8.96% 100.00%
Total Cost 89,514 106,992 45,319 42,701 76,125 89,967 16,776 32.17%
  YoY % -16.34% 136.09% 6.13% -43.91% -15.39% 436.28% -
  Horiz. % 533.58% 637.77% 270.14% 254.54% 453.77% 536.28% 100.00%
Net Worth 180,971 126,880 134,150 129,181 134,275 189,998 179,128 0.17%
  YoY % 42.63% -5.42% 3.85% -3.79% -29.33% 6.07% -
  Horiz. % 101.03% 70.83% 74.89% 72.12% 74.96% 106.07% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 2,571 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 189.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 180,971 126,880 134,150 129,181 134,275 189,998 179,128 0.17%
  YoY % 42.63% -5.42% 3.85% -3.79% -29.33% 6.07% -
  Horiz. % 101.03% 70.83% 74.89% 72.12% 74.96% 106.07% 100.00%
NOSH 1,320,000 1,001,428 998,888 945,000 974,425 733,302 734,736 10.25%
  YoY % 31.81% 0.25% 5.70% -3.02% 32.88% -0.20% -
  Horiz. % 179.66% 136.30% 135.95% 128.62% 132.62% 99.80% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.61 % 1.29 % 6.51 % -2.55 % -204.56 % 10.51 % 7.33 % -22.32%
  YoY % 24.81% -80.18% 355.29% 98.75% -2,046.34% 43.38% -
  Horiz. % 21.96% 17.60% 88.81% -34.79% -2,790.72% 143.38% 100.00%
ROE 0.07 % 0.55 % 1.45 % 0.41 % -20.83 % 4.14 % 0.76 % -32.79%
  YoY % -87.27% -62.07% 253.66% 101.97% -603.14% 444.74% -
  Horiz. % 9.21% 72.37% 190.79% 53.95% -2,740.79% 544.74% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.89 10.82 4.85 4.41 2.57 13.71 2.46 18.72%
  YoY % -36.32% 123.09% 9.98% 71.60% -81.25% 457.32% -
  Horiz. % 280.08% 439.84% 197.15% 179.27% 104.47% 557.32% 100.00%
EPS 0.01 0.07 0.20 0.05 -2.87 0.81 0.19 -38.77%
  YoY % -85.71% -65.00% 300.00% 101.74% -454.32% 326.32% -
  Horiz. % 5.26% 36.84% 105.26% 26.32% -1,510.53% 426.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1371 0.1267 0.1343 0.1367 0.1378 0.2591 0.2438 -9.14%
  YoY % 8.21% -5.66% -1.76% -0.80% -46.82% 6.28% -
  Horiz. % 56.23% 51.97% 55.09% 56.07% 56.52% 106.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,100
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.97 9.50 4.25 3.65 2.19 8.81 1.59 30.80%
  YoY % -16.11% 123.53% 16.44% 66.67% -75.14% 454.09% -
  Horiz. % 501.26% 597.48% 267.30% 229.56% 137.74% 554.09% 100.00%
EPS 0.01 0.06 0.17 0.05 -2.45 0.69 0.12 -33.90%
  YoY % -83.33% -64.71% 240.00% 102.04% -455.07% 475.00% -
  Horiz. % 8.33% 50.00% 141.67% 41.67% -2,041.67% 575.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1586 0.1112 0.1176 0.1132 0.1177 0.1665 0.1570 0.17%
  YoY % 42.63% -5.44% 3.89% -3.82% -29.31% 6.05% -
  Horiz. % 101.02% 70.83% 74.90% 72.10% 74.97% 106.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3200 0.3450 0.1400 0.1700 0.2400 0.5200 0.2600 -
P/RPS 4.64 3.19 2.88 3.86 9.36 3.79 10.55 -12.79%
  YoY % 45.45% 10.76% -25.39% -58.76% 146.97% -64.08% -
  Horiz. % 43.98% 30.24% 27.30% 36.59% 88.72% 35.92% 100.00%
P/EPS 3,200.00 492.86 72.12 305.42 -8.36 48.45 140.67 68.29%
  YoY % 549.27% 583.39% -76.39% 3,753.35% -117.25% -65.56% -
  Horiz. % 2,274.83% 350.37% 51.27% 217.12% -5.94% 34.44% 100.00%
EY 0.03 0.20 1.39 0.33 -11.96 2.06 0.71 -40.97%
  YoY % -85.00% -85.61% 321.21% 102.76% -680.58% 190.14% -
  Horiz. % 4.23% 28.17% 195.77% 46.48% -1,684.51% 290.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.33 2.72 1.04 1.24 1.74 2.01 1.07 13.84%
  YoY % -14.34% 161.54% -16.13% -28.74% -13.43% 87.85% -
  Horiz. % 217.76% 254.21% 97.20% 115.89% 162.62% 187.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 -
Price 0.2500 0.2800 0.1200 0.1800 0.1900 0.7000 0.2000 -
P/RPS 3.63 2.59 2.47 4.09 7.41 5.11 8.12 -12.55%
  YoY % 40.15% 4.86% -39.61% -44.80% 45.01% -37.07% -
  Horiz. % 44.70% 31.90% 30.42% 50.37% 91.26% 62.93% 100.00%
P/EPS 2,500.00 400.00 61.82 323.38 -6.62 65.22 108.21 68.72%
  YoY % 525.00% 547.04% -80.88% 4,984.89% -110.15% -39.73% -
  Horiz. % 2,310.32% 369.65% 57.13% 298.84% -6.12% 60.27% 100.00%
EY 0.04 0.25 1.62 0.31 -15.11 1.53 0.92 -40.69%
  YoY % -84.00% -84.57% 422.58% 102.05% -1,087.58% 66.30% -
  Horiz. % 4.35% 27.17% 176.09% 33.70% -1,642.39% 166.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.82 2.21 0.89 1.32 1.38 2.70 0.82 14.20%
  YoY % -17.65% 148.31% -32.58% -4.35% -48.89% 229.27% -
  Horiz. % 221.95% 269.51% 108.54% 160.98% 168.29% 329.27% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS