Highlights

[D&O] YoY Quarter Result on 2012-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -549.81%    YoY -     -599.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 90,868 100,510 59,842 45,865 38,223 65,813 27,908 21.73%
  YoY % -9.59% 67.96% 30.47% 19.99% -41.92% 135.82% -
  Horiz. % 325.60% 360.15% 214.43% 164.34% 136.96% 235.82% 100.00%
PBT 2,706 979 -727 -1,644 747 4,357 138 64.18%
  YoY % 176.40% 234.66% 55.78% -320.08% -82.86% 3,057.25% -
  Horiz. % 1,960.87% 709.42% -526.81% -1,191.30% 541.30% 3,157.25% 100.00%
Tax -336 -785 -784 -450 -480 -267 -14 69.80%
  YoY % 57.20% -0.13% -74.22% 6.25% -79.78% -1,807.14% -
  Horiz. % 2,400.00% 5,607.14% 5,600.00% 3,214.29% 3,428.57% 1,907.14% 100.00%
NP 2,370 194 -1,511 -2,094 267 4,090 124 63.48%
  YoY % 1,121.65% 112.84% 27.84% -884.27% -93.47% 3,198.39% -
  Horiz. % 1,911.29% 156.45% -1,218.55% -1,688.71% 215.32% 3,298.39% 100.00%
NP to SH 496 -427 -2,069 -2,366 474 2,539 1,285 -14.66%
  YoY % 216.16% 79.36% 12.55% -599.16% -81.33% 97.59% -
  Horiz. % 38.60% -33.23% -161.01% -184.12% 36.89% 197.59% 100.00%
Tax Rate 12.42 % 80.18 % - % - % 64.26 % 6.13 % 10.14 % 3.44%
  YoY % -84.51% 0.00% 0.00% 0.00% 948.29% -39.55% -
  Horiz. % 122.49% 790.73% 0.00% 0.00% 633.73% 60.45% 100.00%
Total Cost 88,498 100,316 61,353 47,959 37,956 61,723 27,784 21.29%
  YoY % -11.78% 63.51% 27.93% 26.35% -38.51% 122.15% -
  Horiz. % 318.52% 361.06% 220.82% 172.61% 136.61% 222.15% 100.00%
Net Worth 141,558 136,746 133,992 133,087 130,918 192,238 175,188 -3.49%
  YoY % 3.52% 2.06% 0.68% 1.66% -31.90% 9.73% -
  Horiz. % 80.80% 78.06% 76.48% 75.97% 74.73% 109.73% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 141,558 136,746 133,992 133,087 130,918 192,238 175,188 -3.49%
  YoY % 3.52% 2.06% 0.68% 1.66% -31.90% 9.73% -
  Horiz. % 80.80% 78.06% 76.48% 75.97% 74.73% 109.73% 100.00%
NOSH 991,999 1,067,500 985,238 985,833 947,999 725,428 713,888 5.63%
  YoY % -7.07% 8.35% -0.06% 3.99% 30.68% 1.62% -
  Horiz. % 138.96% 149.53% 138.01% 138.09% 132.79% 101.62% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.61 % 0.19 % -2.52 % -4.57 % 0.70 % 6.21 % 0.44 % 34.53%
  YoY % 1,273.68% 107.54% 44.86% -752.86% -88.73% 1,311.36% -
  Horiz. % 593.18% 43.18% -572.73% -1,038.64% 159.09% 1,411.36% 100.00%
ROE 0.35 % -0.31 % -1.54 % -1.78 % 0.36 % 1.32 % 0.73 % -11.53%
  YoY % 212.90% 79.87% 13.48% -594.44% -72.73% 80.82% -
  Horiz. % 47.95% -42.47% -210.96% -243.84% 49.32% 180.82% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.16 9.42 6.07 4.65 4.03 9.07 3.91 15.24%
  YoY % -2.76% 55.19% 30.54% 15.38% -55.57% 131.97% -
  Horiz. % 234.27% 240.92% 155.24% 118.93% 103.07% 231.97% 100.00%
EPS 0.05 -0.04 -0.21 -0.24 0.05 0.35 0.18 -19.22%
  YoY % 225.00% 80.95% 12.50% -580.00% -85.71% 94.44% -
  Horiz. % 27.78% -22.22% -116.67% -133.33% 27.78% 194.44% 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 0.1427 0.1281 0.1360 0.1350 0.1381 0.2650 0.2454 -8.64%
  YoY % 11.40% -5.81% 0.74% -2.24% -47.89% 7.99% -
  Horiz. % 58.15% 52.20% 55.42% 55.01% 56.28% 107.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.16 9.02 5.37 4.12 3.43 5.91 2.51 21.70%
  YoY % -9.53% 67.97% 30.34% 20.12% -41.96% 135.46% -
  Horiz. % 325.10% 359.36% 213.94% 164.14% 136.65% 235.46% 100.00%
EPS 0.04 -0.04 -0.19 -0.21 0.04 0.23 0.12 -16.72%
  YoY % 200.00% 78.95% 9.52% -625.00% -82.61% 91.67% -
  Horiz. % 33.33% -33.33% -158.33% -175.00% 33.33% 191.67% 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 0.1271 0.1228 0.1203 0.1195 0.1176 0.1726 0.1573 -3.49%
  YoY % 3.50% 2.08% 0.67% 1.62% -31.87% 9.73% -
  Horiz. % 80.80% 78.07% 76.48% 75.97% 74.76% 109.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.2550 0.2600 0.1500 0.1700 0.1900 0.7700 0.2900 -
P/RPS 2.78 2.76 2.47 3.65 4.71 8.49 7.42 -15.09%
  YoY % 0.72% 11.74% -32.33% -22.51% -44.52% 14.42% -
  Horiz. % 37.47% 37.20% 33.29% 49.19% 63.48% 114.42% 100.00%
P/EPS 510.00 -650.00 -71.43 -70.83 380.00 220.00 161.11 21.16%
  YoY % 178.46% -809.98% -0.85% -118.64% 72.73% 36.55% -
  Horiz. % 316.55% -403.45% -44.34% -43.96% 235.86% 136.55% 100.00%
EY 0.20 -0.15 -1.40 -1.41 0.26 0.45 0.62 -17.18%
  YoY % 233.33% 89.29% 0.71% -642.31% -42.22% -27.42% -
  Horiz. % 32.26% -24.19% -225.81% -227.42% 41.94% 72.58% 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 1.79 2.03 1.10 1.26 1.38 2.91 1.18 7.19%
  YoY % -11.82% 84.55% -12.70% -8.70% -52.58% 146.61% -
  Horiz. % 151.69% 172.03% 93.22% 106.78% 116.95% 246.61% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 -
Price 0.2800 0.3850 0.1800 0.1400 0.2100 0.6700 0.1900 -
P/RPS 3.06 4.09 2.96 3.01 5.21 7.39 4.86 -7.42%
  YoY % -25.18% 38.18% -1.66% -42.23% -29.50% 52.06% -
  Horiz. % 62.96% 84.16% 60.91% 61.93% 107.20% 152.06% 100.00%
P/EPS 560.00 -962.50 -85.71 -58.33 420.00 191.43 105.56 32.05%
  YoY % 158.18% -1,022.97% -46.94% -113.89% 119.40% 81.35% -
  Horiz. % 530.50% -911.80% -81.20% -55.26% 397.88% 181.35% 100.00%
EY 0.18 -0.10 -1.17 -1.71 0.24 0.52 0.95 -24.20%
  YoY % 280.00% 91.45% 31.58% -812.50% -53.85% -45.26% -
  Horiz. % 18.95% -10.53% -123.16% -180.00% 25.26% 54.74% 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 1.96 3.01 1.32 1.04 1.52 2.53 0.77 16.84%
  YoY % -34.88% 128.03% 26.92% -31.58% -39.92% 228.57% -
  Horiz. % 254.55% 390.91% 171.43% 135.06% 197.40% 328.57% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers