Highlights

[D&O] YoY Quarter Result on 2014-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -160.91%    YoY -     79.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 118,362 97,533 90,868 100,510 59,842 45,865 38,223 20.71%
  YoY % 21.36% 7.33% -9.59% 67.96% 30.47% 19.99% -
  Horiz. % 309.66% 255.17% 237.73% 262.96% 156.56% 119.99% 100.00%
PBT 8,174 3,806 2,706 979 -727 -1,644 747 48.95%
  YoY % 114.77% 40.65% 176.40% 234.66% 55.78% -320.08% -
  Horiz. % 1,094.24% 509.50% 362.25% 131.06% -97.32% -220.08% 100.00%
Tax -1,143 -294 -336 -785 -784 -450 -480 15.54%
  YoY % -288.78% 12.50% 57.20% -0.13% -74.22% 6.25% -
  Horiz. % 238.12% 61.25% 70.00% 163.54% 163.33% 93.75% 100.00%
NP 7,031 3,512 2,370 194 -1,511 -2,094 267 72.40%
  YoY % 100.20% 48.19% 1,121.65% 112.84% 27.84% -884.27% -
  Horiz. % 2,633.33% 1,315.36% 887.64% 72.66% -565.92% -784.27% 100.00%
NP to SH 4,986 1,677 496 -427 -2,069 -2,366 474 47.97%
  YoY % 197.32% 238.10% 216.16% 79.36% 12.55% -599.16% -
  Horiz. % 1,051.90% 353.80% 104.64% -90.08% -436.50% -499.16% 100.00%
Tax Rate 13.98 % 7.72 % 12.42 % 80.18 % - % - % 64.26 % -22.43%
  YoY % 81.09% -37.84% -84.51% 0.00% 0.00% 0.00% -
  Horiz. % 21.76% 12.01% 19.33% 124.77% 0.00% 0.00% 100.00%
Total Cost 111,331 94,021 88,498 100,316 61,353 47,959 37,956 19.62%
  YoY % 18.41% 6.24% -11.78% 63.51% 27.93% 26.35% -
  Horiz. % 293.32% 247.71% 233.16% 264.30% 161.64% 126.35% 100.00%
Net Worth 206,819 184,371 141,558 136,746 133,992 133,087 130,918 7.91%
  YoY % 12.18% 30.24% 3.52% 2.06% 0.68% 1.66% -
  Horiz. % 157.98% 140.83% 108.13% 104.45% 102.35% 101.66% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,986 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 100.00 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 206,819 184,371 141,558 136,746 133,992 133,087 130,918 7.91%
  YoY % 12.18% 30.24% 3.52% 2.06% 0.68% 1.66% -
  Horiz. % 157.98% 140.83% 108.13% 104.45% 102.35% 101.66% 100.00%
NOSH 997,200 986,470 991,999 1,067,500 985,238 985,833 947,999 0.85%
  YoY % 1.09% -0.56% -7.07% 8.35% -0.06% 3.99% -
  Horiz. % 105.19% 104.06% 104.64% 112.61% 103.93% 103.99% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.94 % 3.60 % 2.61 % 0.19 % -2.52 % -4.57 % 0.70 % 42.77%
  YoY % 65.00% 37.93% 1,273.68% 107.54% 44.86% -752.86% -
  Horiz. % 848.57% 514.29% 372.86% 27.14% -360.00% -652.86% 100.00%
ROE 2.41 % 0.91 % 0.35 % -0.31 % -1.54 % -1.78 % 0.36 % 37.24%
  YoY % 164.84% 160.00% 212.90% 79.87% 13.48% -594.44% -
  Horiz. % 669.44% 252.78% 97.22% -86.11% -427.78% -494.44% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.87 9.89 9.16 9.42 6.07 4.65 4.03 19.71%
  YoY % 20.02% 7.97% -2.76% 55.19% 30.54% 15.38% -
  Horiz. % 294.54% 245.41% 227.30% 233.75% 150.62% 115.38% 100.00%
EPS 0.50 0.17 0.05 -0.04 -0.21 -0.24 0.05 46.73%
  YoY % 194.12% 240.00% 225.00% 80.95% 12.50% -580.00% -
  Horiz. % 1,000.00% 340.00% 100.00% -80.00% -420.00% -480.00% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.2074 0.1869 0.1427 0.1281 0.1360 0.1350 0.1381 7.01%
  YoY % 10.97% 30.97% 11.40% -5.81% 0.74% -2.24% -
  Horiz. % 150.18% 135.34% 103.33% 92.76% 98.48% 97.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.58 8.72 8.12 8.98 5.35 4.10 3.42 20.69%
  YoY % 21.33% 7.39% -9.58% 67.85% 30.49% 19.88% -
  Horiz. % 309.36% 254.97% 237.43% 262.57% 156.43% 119.88% 100.00%
EPS 0.45 0.15 0.04 -0.04 -0.18 -0.21 0.04 49.63%
  YoY % 200.00% 275.00% 200.00% 77.78% 14.29% -625.00% -
  Horiz. % 1,125.00% 375.00% 100.00% -100.00% -450.00% -525.00% 100.00%
DPS 0.45 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. % 100.00% - - - - - -
NAPS 0.1848 0.1648 0.1265 0.1222 0.1197 0.1189 0.1170 7.91%
  YoY % 12.14% 30.28% 3.52% 2.09% 0.67% 1.62% -
  Horiz. % 157.95% 140.85% 108.12% 104.44% 102.31% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6200 0.3200 0.2550 0.2600 0.1500 0.1700 0.1900 -
P/RPS 5.22 3.24 2.78 2.76 2.47 3.65 4.71 1.73%
  YoY % 61.11% 16.55% 0.72% 11.74% -32.33% -22.51% -
  Horiz. % 110.83% 68.79% 59.02% 58.60% 52.44% 77.49% 100.00%
P/EPS 124.00 188.24 510.00 -650.00 -71.43 -70.83 380.00 -17.01%
  YoY % -34.13% -63.09% 178.46% -809.98% -0.85% -118.64% -
  Horiz. % 32.63% 49.54% 134.21% -171.05% -18.80% -18.64% 100.00%
EY 0.81 0.53 0.20 -0.15 -1.40 -1.41 0.26 20.83%
  YoY % 52.83% 165.00% 233.33% 89.29% 0.71% -642.31% -
  Horiz. % 311.54% 203.85% 76.92% -57.69% -538.46% -542.31% 100.00%
DY 0.81 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. % 100.00% - - - - - -
P/NAPS 2.99 1.71 1.79 2.03 1.10 1.26 1.38 13.74%
  YoY % 74.85% -4.47% -11.82% 84.55% -12.70% -8.70% -
  Horiz. % 216.67% 123.91% 129.71% 147.10% 79.71% 91.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 -
Price 0.6450 0.3000 0.2800 0.3850 0.1800 0.1400 0.2100 -
P/RPS 5.43 3.03 3.06 4.09 2.96 3.01 5.21 0.69%
  YoY % 79.21% -0.98% -25.18% 38.18% -1.66% -42.23% -
  Horiz. % 104.22% 58.16% 58.73% 78.50% 56.81% 57.77% 100.00%
P/EPS 129.00 176.47 560.00 -962.50 -85.71 -58.33 420.00 -17.84%
  YoY % -26.90% -68.49% 158.18% -1,022.97% -46.94% -113.89% -
  Horiz. % 30.71% 42.02% 133.33% -229.17% -20.41% -13.89% 100.00%
EY 0.78 0.57 0.18 -0.10 -1.17 -1.71 0.24 21.68%
  YoY % 36.84% 216.67% 280.00% 91.45% 31.58% -812.50% -
  Horiz. % 325.00% 237.50% 75.00% -41.67% -487.50% -712.50% 100.00%
DY 0.78 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. % 100.00% - - - - - -
P/NAPS 3.11 1.61 1.96 3.01 1.32 1.04 1.52 12.66%
  YoY % 93.17% -17.86% -34.88% 128.03% 26.92% -31.58% -
  Horiz. % 204.61% 105.92% 128.95% 198.03% 86.84% 68.42% 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.
 


 

167  136  405  1555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.07-0.055 
 XDL 0.115+0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers