Highlights

[D&O] YoY Quarter Result on 2011-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     101.69%    YoY -     -81.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 100,510 59,842 45,865 38,223 65,813 27,908 26,071 25.21%
  YoY % 67.96% 30.47% 19.99% -41.92% 135.82% 7.05% -
  Horiz. % 385.52% 229.53% 175.92% 146.61% 252.44% 107.05% 100.00%
PBT 979 -727 -1,644 747 4,357 138 4,066 -21.12%
  YoY % 234.66% 55.78% -320.08% -82.86% 3,057.25% -96.61% -
  Horiz. % 24.08% -17.88% -40.43% 18.37% 107.16% 3.39% 100.00%
Tax -785 -784 -450 -480 -267 -14 -50 58.21%
  YoY % -0.13% -74.22% 6.25% -79.78% -1,807.14% 72.00% -
  Horiz. % 1,570.00% 1,568.00% 900.00% 960.00% 534.00% 28.00% 100.00%
NP 194 -1,511 -2,094 267 4,090 124 4,016 -39.64%
  YoY % 112.84% 27.84% -884.27% -93.47% 3,198.39% -96.91% -
  Horiz. % 4.83% -37.62% -52.14% 6.65% 101.84% 3.09% 100.00%
NP to SH -427 -2,069 -2,366 474 2,539 1,285 4,016 -
  YoY % 79.36% 12.55% -599.16% -81.33% 97.59% -68.00% -
  Horiz. % -10.63% -51.52% -58.91% 11.80% 63.22% 32.00% 100.00%
Tax Rate 80.18 % - % - % 64.26 % 6.13 % 10.14 % 1.23 % 100.55%
  YoY % 0.00% 0.00% 0.00% 948.29% -39.55% 724.39% -
  Horiz. % 6,518.70% 0.00% 0.00% 5,224.39% 498.37% 824.39% 100.00%
Total Cost 100,316 61,353 47,959 37,956 61,723 27,784 22,055 28.70%
  YoY % 63.51% 27.93% 26.35% -38.51% 122.15% 25.98% -
  Horiz. % 454.84% 278.18% 217.45% 172.10% 279.86% 125.98% 100.00%
Net Worth 136,746 133,992 133,087 130,918 192,238 175,188 172,614 -3.81%
  YoY % 2.06% 0.68% 1.66% -31.90% 9.73% 1.49% -
  Horiz. % 79.22% 77.63% 77.10% 75.84% 111.37% 101.49% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 136,746 133,992 133,087 130,918 192,238 175,188 172,614 -3.81%
  YoY % 2.06% 0.68% 1.66% -31.90% 9.73% 1.49% -
  Horiz. % 79.22% 77.63% 77.10% 75.84% 111.37% 101.49% 100.00%
NOSH 1,067,500 985,238 985,833 947,999 725,428 713,888 730,181 6.53%
  YoY % 8.35% -0.06% 3.99% 30.68% 1.62% -2.23% -
  Horiz. % 146.20% 134.93% 135.01% 129.83% 99.35% 97.77% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.19 % -2.52 % -4.57 % 0.70 % 6.21 % 0.44 % 15.40 % -51.91%
  YoY % 107.54% 44.86% -752.86% -88.73% 1,311.36% -97.14% -
  Horiz. % 1.23% -16.36% -29.68% 4.55% 40.32% 2.86% 100.00%
ROE -0.31 % -1.54 % -1.78 % 0.36 % 1.32 % 0.73 % 2.33 % -
  YoY % 79.87% 13.48% -594.44% -72.73% 80.82% -68.67% -
  Horiz. % -13.30% -66.09% -76.39% 15.45% 56.65% 31.33% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.42 6.07 4.65 4.03 9.07 3.91 3.57 17.54%
  YoY % 55.19% 30.54% 15.38% -55.57% 131.97% 9.52% -
  Horiz. % 263.87% 170.03% 130.25% 112.89% 254.06% 109.52% 100.00%
EPS -0.04 -0.21 -0.24 0.05 0.35 0.18 0.55 -
  YoY % 80.95% 12.50% -580.00% -85.71% 94.44% -67.27% -
  Horiz. % -7.27% -38.18% -43.64% 9.09% 63.64% 32.73% 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 0.1281 0.1360 0.1350 0.1381 0.2650 0.2454 0.2364 -9.70%
  YoY % -5.81% 0.74% -2.24% -47.89% 7.99% 3.81% -
  Horiz. % 54.19% 57.53% 57.11% 58.42% 112.10% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,143,793
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.79 5.23 4.01 3.34 5.75 2.44 2.28 25.21%
  YoY % 68.07% 30.42% 20.06% -41.91% 135.66% 7.02% -
  Horiz. % 385.53% 229.39% 175.88% 146.49% 252.19% 107.02% 100.00%
EPS -0.04 -0.18 -0.21 0.04 0.22 0.11 0.35 -
  YoY % 77.78% 14.29% -625.00% -81.82% 100.00% -68.57% -
  Horiz. % -11.43% -51.43% -60.00% 11.43% 62.86% 31.43% 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 0.1196 0.1171 0.1164 0.1145 0.1681 0.1532 0.1509 -3.80%
  YoY % 2.13% 0.60% 1.66% -31.89% 9.73% 1.52% -
  Horiz. % 79.26% 77.60% 77.14% 75.88% 111.40% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2600 0.1500 0.1700 0.1900 0.7700 0.2900 0.3200 -
P/RPS 2.76 2.47 3.65 4.71 8.49 7.42 8.96 -17.81%
  YoY % 11.74% -32.33% -22.51% -44.52% 14.42% -17.19% -
  Horiz. % 30.80% 27.57% 40.74% 52.57% 94.75% 82.81% 100.00%
P/EPS -650.00 -71.43 -70.83 380.00 220.00 161.11 58.18 -
  YoY % -809.98% -0.85% -118.64% 72.73% 36.55% 176.92% -
  Horiz. % -1,117.22% -122.77% -121.74% 653.15% 378.14% 276.92% 100.00%
EY -0.15 -1.40 -1.41 0.26 0.45 0.62 1.72 -
  YoY % 89.29% 0.71% -642.31% -42.22% -27.42% -63.95% -
  Horiz. % -8.72% -81.40% -81.98% 15.12% 26.16% 36.05% 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 2.03 1.10 1.26 1.38 2.91 1.18 1.35 7.03%
  YoY % 84.55% -12.70% -8.70% -52.58% 146.61% -12.59% -
  Horiz. % 150.37% 81.48% 93.33% 102.22% 215.56% 87.41% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 28/05/08 -
Price 0.3850 0.1800 0.1400 0.2100 0.6700 0.1900 0.3400 -
P/RPS 4.09 2.96 3.01 5.21 7.39 4.86 9.52 -13.13%
  YoY % 38.18% -1.66% -42.23% -29.50% 52.06% -48.95% -
  Horiz. % 42.96% 31.09% 31.62% 54.73% 77.63% 51.05% 100.00%
P/EPS -962.50 -85.71 -58.33 420.00 191.43 105.56 61.82 -
  YoY % -1,022.97% -46.94% -113.89% 119.40% 81.35% 70.75% -
  Horiz. % -1,556.94% -138.64% -94.35% 679.39% 309.66% 170.75% 100.00%
EY -0.10 -1.17 -1.71 0.24 0.52 0.95 1.62 -
  YoY % 91.45% 31.58% -812.50% -53.85% -45.26% -41.36% -
  Horiz. % -6.17% -72.22% -105.56% 14.81% 32.10% 58.64% 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 3.01 1.32 1.04 1.52 2.53 0.77 1.44 13.07%
  YoY % 128.03% 26.92% -31.58% -39.92% 228.57% -46.53% -
  Horiz. % 209.03% 91.67% 72.22% 105.56% 175.69% 53.47% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS