Highlights

[D&O] YoY TTM Result on 2013-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     28.03%    YoY -     35.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 427,528 400,880 430,149 231,689 180,664 142,838 266,164 8.21%
  YoY % 6.65% -6.80% 85.66% 28.24% 26.48% -46.33% -
  Horiz. % 160.63% 150.61% 161.61% 87.05% 67.88% 53.67% 100.00%
PBT 20,753 10,988 6,767 -570 -5,141 -96,591 21,719 -0.75%
  YoY % 88.87% 62.38% 1,287.19% 88.91% 94.68% -544.73% -
  Horiz. % 95.55% 50.59% 31.16% -2.62% -23.67% -444.73% 100.00%
Tax -1,811 -859 -1,379 -521 -893 3,990 -528 22.78%
  YoY % -110.83% 37.71% -164.68% 41.66% -122.38% 855.68% -
  Horiz. % 342.99% 162.69% 261.17% 98.67% 169.13% -755.68% 100.00%
NP 18,942 10,129 5,388 -1,091 -6,034 -92,601 21,191 -1.85%
  YoY % 87.01% 87.99% 593.86% 81.92% 93.48% -536.98% -
  Horiz. % 89.39% 47.80% 25.43% -5.15% -28.47% -436.98% 100.00%
NP to SH 10,665 5,351 2,066 -3,974 -6,133 -59,899 13,262 -3.56%
  YoY % 99.31% 159.00% 151.99% 35.20% 89.76% -551.66% -
  Horiz. % 80.42% 40.35% 15.58% -29.97% -46.24% -451.66% 100.00%
Tax Rate 8.73 % 7.82 % 20.38 % - % - % - % 2.43 % 23.73%
  YoY % 11.64% -61.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.26% 321.81% 838.68% 0.00% 0.00% 0.00% 100.00%
Total Cost 408,586 390,751 424,761 232,780 186,698 235,439 244,973 8.89%
  YoY % 4.56% -8.01% 82.47% 24.68% -20.70% -3.89% -
  Horiz. % 166.79% 159.51% 173.39% 95.02% 76.21% 96.11% 100.00%
Net Worth 186,788 145,127 0 125,631 129,104 0 176,668 0.93%
  YoY % 28.71% 0.00% 0.00% -2.69% 0.00% 0.00% -
  Horiz. % 105.73% 82.15% 0.00% 71.11% 73.08% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,788 145,127 0 125,631 129,104 0 176,668 0.93%
  YoY % 28.71% 0.00% 0.00% -2.69% 0.00% 0.00% -
  Horiz. % 105.73% 82.15% 0.00% 71.11% 73.08% 0.00% 100.00%
NOSH 993,030 979,268 953,333 1,006,666 958,461 1,340,000 671,999 6.72%
  YoY % 1.41% 2.72% -5.30% 5.03% -28.47% 99.40% -
  Horiz. % 147.77% 145.72% 141.87% 149.80% 142.63% 199.40% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.43 % 2.53 % 1.25 % -0.47 % -3.34 % -64.83 % 7.96 % -9.30%
  YoY % 75.10% 102.40% 365.96% 85.93% 94.85% -914.45% -
  Horiz. % 55.65% 31.78% 15.70% -5.90% -41.96% -814.45% 100.00%
ROE 5.71 % 3.69 % - % -3.16 % -4.75 % - % 7.51 % -4.46%
  YoY % 54.74% 0.00% 0.00% 33.47% 0.00% 0.00% -
  Horiz. % 76.03% 49.13% 0.00% -42.08% -63.25% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.05 40.94 45.12 23.02 18.85 10.66 39.61 1.40%
  YoY % 5.15% -9.26% 96.00% 22.12% 76.83% -73.09% -
  Horiz. % 108.68% 103.36% 113.91% 58.12% 47.59% 26.91% 100.00%
EPS 1.07 0.55 0.22 -0.39 -0.64 -4.47 1.97 -9.66%
  YoY % 94.55% 150.00% 156.41% 39.06% 85.68% -326.90% -
  Horiz. % 54.31% 27.92% 11.17% -19.80% -32.49% -226.90% 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 0.1881 0.1482 0.0000 0.1248 0.1347 0.0000 0.2629 -5.42%
  YoY % 26.92% 0.00% 0.00% -7.35% 0.00% 0.00% -
  Horiz. % 71.55% 56.37% 0.00% 47.47% 51.24% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.12 35.74 38.35 20.66 16.11 12.74 23.73 8.21%
  YoY % 6.66% -6.81% 85.62% 28.24% 26.45% -46.31% -
  Horiz. % 160.64% 150.61% 161.61% 87.06% 67.89% 53.69% 100.00%
EPS 0.95 0.48 0.18 -0.35 -0.55 -5.34 1.18 -3.55%
  YoY % 97.92% 166.67% 151.43% 36.36% 89.70% -552.54% -
  Horiz. % 80.51% 40.68% 15.25% -29.66% -46.61% -452.54% 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 0.1666 0.1294 0.0000 0.1120 0.1151 0.0000 0.1575 0.94%
  YoY % 28.75% 0.00% 0.00% -2.69% 0.00% 0.00% -
  Horiz. % 105.78% 82.16% 0.00% 71.11% 73.08% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2650 0.2650 0.3600 0.1750 0.1400 0.2100 0.7000 -
P/RPS 0.62 0.65 0.80 0.76 0.74 1.97 1.77 -16.03%
  YoY % -4.62% -18.75% 5.26% 2.70% -62.44% 11.30% -
  Horiz. % 35.03% 36.72% 45.20% 42.94% 41.81% 111.30% 100.00%
P/EPS 24.67 48.50 166.12 -44.33 -21.88 -4.70 35.47 -5.87%
  YoY % -49.13% -70.80% 474.73% -102.61% -365.53% -113.25% -
  Horiz. % 69.55% 136.74% 468.34% -124.98% -61.69% -13.25% 100.00%
EY 4.05 2.06 0.60 -2.26 -4.57 -21.29 2.82 6.21%
  YoY % 96.60% 243.33% 126.55% 50.55% 78.53% -854.96% -
  Horiz. % 143.62% 73.05% 21.28% -80.14% -162.06% -754.96% 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 1.41 1.79 0.00 1.40 1.04 0.00 2.66 -10.03%
  YoY % -21.23% 0.00% 0.00% 34.62% 0.00% 0.00% -
  Horiz. % 53.01% 67.29% 0.00% 52.63% 39.10% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 -
Price 0.3500 0.2600 0.3400 0.3400 0.1400 0.1900 0.3700 -
P/RPS 0.81 0.64 0.75 1.48 0.74 1.78 0.93 -2.27%
  YoY % 26.56% -14.67% -49.32% 100.00% -58.43% 91.40% -
  Horiz. % 87.10% 68.82% 80.65% 159.14% 79.57% 191.40% 100.00%
P/EPS 32.59 47.58 156.89 -86.13 -21.88 -4.25 18.75 9.64%
  YoY % -31.50% -69.67% 282.15% -293.65% -414.82% -122.67% -
  Horiz. % 173.81% 253.76% 836.75% -459.36% -116.69% -22.67% 100.00%
EY 3.07 2.10 0.64 -1.16 -4.57 -23.53 5.33 -8.78%
  YoY % 46.19% 228.12% 155.17% 74.62% 80.58% -541.46% -
  Horiz. % 57.60% 39.40% 12.01% -21.76% -85.74% -441.46% 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 1.86 1.75 0.00 2.72 1.04 0.00 1.41 4.72%
  YoY % 6.29% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 131.91% 124.11% 0.00% 192.91% 73.76% 0.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers