Highlights

[D&O] YoY Quarter Result on 2010-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.74%    YoY -     97.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 59,842 45,865 38,223 65,813 27,908 26,071 27,919 13.54%
  YoY % 30.47% 19.99% -41.92% 135.82% 7.05% -6.62% -
  Horiz. % 214.34% 164.28% 136.91% 235.73% 99.96% 93.38% 100.00%
PBT -727 -1,644 747 4,357 138 4,066 5,516 -
  YoY % 55.78% -320.08% -82.86% 3,057.25% -96.61% -26.29% -
  Horiz. % -13.18% -29.80% 13.54% 78.99% 2.50% 73.71% 100.00%
Tax -784 -450 -480 -267 -14 -50 -775 0.19%
  YoY % -74.22% 6.25% -79.78% -1,807.14% 72.00% 93.55% -
  Horiz. % 101.16% 58.06% 61.94% 34.45% 1.81% 6.45% 100.00%
NP -1,511 -2,094 267 4,090 124 4,016 4,741 -
  YoY % 27.84% -884.27% -93.47% 3,198.39% -96.91% -15.29% -
  Horiz. % -31.87% -44.17% 5.63% 86.27% 2.62% 84.71% 100.00%
NP to SH -2,069 -2,366 474 2,539 1,285 4,016 4,741 -
  YoY % 12.55% -599.16% -81.33% 97.59% -68.00% -15.29% -
  Horiz. % -43.64% -49.91% 10.00% 53.55% 27.10% 84.71% 100.00%
Tax Rate - % - % 64.26 % 6.13 % 10.14 % 1.23 % 14.05 % -
  YoY % 0.00% 0.00% 948.29% -39.55% 724.39% -91.25% -
  Horiz. % 0.00% 0.00% 457.37% 43.63% 72.17% 8.75% 100.00%
Total Cost 61,353 47,959 37,956 61,723 27,784 22,055 23,178 17.60%
  YoY % 27.93% 26.35% -38.51% 122.15% 25.98% -4.85% -
  Horiz. % 264.70% 206.92% 163.76% 266.30% 119.87% 95.15% 100.00%
Net Worth 133,992 133,087 130,918 192,238 175,188 172,614 149,596 -1.82%
  YoY % 0.68% 1.66% -31.90% 9.73% 1.49% 15.39% -
  Horiz. % 89.57% 88.96% 87.51% 128.50% 117.11% 115.39% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 133,992 133,087 130,918 192,238 175,188 172,614 149,596 -1.82%
  YoY % 0.68% 1.66% -31.90% 9.73% 1.49% 15.39% -
  Horiz. % 89.57% 88.96% 87.51% 128.50% 117.11% 115.39% 100.00%
NOSH 985,238 985,833 947,999 725,428 713,888 730,181 729,384 5.13%
  YoY % -0.06% 3.99% 30.68% 1.62% -2.23% 0.11% -
  Horiz. % 135.08% 135.16% 129.97% 99.46% 97.88% 100.11% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.52 % -4.57 % 0.70 % 6.21 % 0.44 % 15.40 % 16.98 % -
  YoY % 44.86% -752.86% -88.73% 1,311.36% -97.14% -9.31% -
  Horiz. % -14.84% -26.91% 4.12% 36.57% 2.59% 90.69% 100.00%
ROE -1.54 % -1.78 % 0.36 % 1.32 % 0.73 % 2.33 % 3.17 % -
  YoY % 13.48% -594.44% -72.73% 80.82% -68.67% -26.50% -
  Horiz. % -48.58% -56.15% 11.36% 41.64% 23.03% 73.50% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.07 4.65 4.03 9.07 3.91 3.57 3.83 7.97%
  YoY % 30.54% 15.38% -55.57% 131.97% 9.52% -6.79% -
  Horiz. % 158.49% 121.41% 105.22% 236.81% 102.09% 93.21% 100.00%
EPS -0.21 -0.24 0.05 0.35 0.18 0.55 0.65 -
  YoY % 12.50% -580.00% -85.71% 94.44% -67.27% -15.38% -
  Horiz. % -32.31% -36.92% 7.69% 53.85% 27.69% 84.62% 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 0.1360 0.1350 0.1381 0.2650 0.2454 0.2364 0.2051 -6.61%
  YoY % 0.74% -2.24% -47.89% 7.99% 3.81% 15.26% -
  Horiz. % 66.31% 65.82% 67.33% 129.21% 119.65% 115.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.16 3.95 3.29 5.67 2.40 2.25 2.41 13.52%
  YoY % 30.63% 20.06% -41.98% 136.25% 6.67% -6.64% -
  Horiz. % 214.11% 163.90% 136.51% 235.27% 99.59% 93.36% 100.00%
EPS -0.18 -0.20 0.04 0.22 0.11 0.35 0.41 -
  YoY % 10.00% -600.00% -81.82% 100.00% -68.57% -14.63% -
  Horiz. % -43.90% -48.78% 9.76% 53.66% 26.83% 85.37% 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 0.1154 0.1147 0.1128 0.1656 0.1509 0.1487 0.1289 -1.83%
  YoY % 0.61% 1.68% -31.88% 9.74% 1.48% 15.36% -
  Horiz. % 89.53% 88.98% 87.51% 128.47% 117.07% 115.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1500 0.1700 0.1900 0.7700 0.2900 0.3200 0.3600 -
P/RPS 2.47 3.65 4.71 8.49 7.42 8.96 9.41 -19.97%
  YoY % -32.33% -22.51% -44.52% 14.42% -17.19% -4.78% -
  Horiz. % 26.25% 38.79% 50.05% 90.22% 78.85% 95.22% 100.00%
P/EPS -71.43 -70.83 380.00 220.00 161.11 58.18 55.38 -
  YoY % -0.85% -118.64% 72.73% 36.55% 176.92% 5.06% -
  Horiz. % -128.98% -127.90% 686.17% 397.26% 290.92% 105.06% 100.00%
EY -1.40 -1.41 0.26 0.45 0.62 1.72 1.81 -
  YoY % 0.71% -642.31% -42.22% -27.42% -63.95% -4.97% -
  Horiz. % -77.35% -77.90% 14.36% 24.86% 34.25% 95.03% 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 1.10 1.26 1.38 2.91 1.18 1.35 1.76 -7.53%
  YoY % -12.70% -8.70% -52.58% 146.61% -12.59% -23.30% -
  Horiz. % 62.50% 71.59% 78.41% 165.34% 67.05% 76.70% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 28/05/08 29/05/07 -
Price 0.1800 0.1400 0.2100 0.6700 0.1900 0.3400 0.3500 -
P/RPS 2.96 3.01 5.21 7.39 4.86 9.52 9.14 -17.12%
  YoY % -1.66% -42.23% -29.50% 52.06% -48.95% 4.16% -
  Horiz. % 32.39% 32.93% 57.00% 80.85% 53.17% 104.16% 100.00%
P/EPS -85.71 -58.33 420.00 191.43 105.56 61.82 53.85 -
  YoY % -46.94% -113.89% 119.40% 81.35% 70.75% 14.80% -
  Horiz. % -159.16% -108.32% 779.94% 355.49% 196.03% 114.80% 100.00%
EY -1.17 -1.71 0.24 0.52 0.95 1.62 1.86 -
  YoY % 31.58% -812.50% -53.85% -45.26% -41.36% -12.90% -
  Horiz. % -62.90% -91.94% 12.90% 27.96% 51.08% 87.10% 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 1.32 1.04 1.52 2.53 0.77 1.44 1.71 -4.22%
  YoY % 26.92% -31.58% -39.92% 228.57% -46.53% -15.79% -
  Horiz. % 77.19% 60.82% 88.89% 147.95% 45.03% 84.21% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS