Highlights

[D&O] YoY TTM Result on 2010-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -172.05%    YoY -     -512.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 337,784 192,225 170,671 182,507 208,059 108,271 121,898 18.50%
  YoY % 75.72% 12.63% -6.49% -12.28% 92.17% -11.18% -
  Horiz. % 277.10% 157.69% 140.01% 149.72% 170.68% 88.82% 100.00%
PBT 4,446 -3,552 -2,259 -94,179 18,805 15,914 28,316 -26.53%
  YoY % 225.17% -57.24% 97.60% -600.82% 18.17% -43.80% -
  Horiz. % 15.70% -12.54% -7.98% -332.60% 66.41% 56.20% 100.00%
Tax -1,176 -232 -1,262 4,955 -344 -2,113 -2,548 -12.08%
  YoY % -406.90% 81.62% -125.47% 1,540.41% 83.72% 17.07% -
  Horiz. % 46.15% 9.11% 49.53% -194.47% 13.50% 82.93% 100.00%
NP 3,270 -3,784 -3,521 -89,224 18,461 13,801 25,768 -29.09%
  YoY % 186.42% -7.47% 96.05% -583.31% 33.77% -46.44% -
  Horiz. % 12.69% -14.68% -13.66% -346.26% 71.64% 53.56% 100.00%
NP to SH 440 -5,819 -3,245 -56,972 13,817 13,833 25,768 -49.22%
  YoY % 107.56% -79.32% 94.30% -512.33% -0.12% -46.32% -
  Horiz. % 1.71% -22.58% -12.59% -221.10% 53.62% 53.68% 100.00%
Tax Rate 26.45 % - % - % - % 1.83 % 13.28 % 9.00 % 19.66%
  YoY % 0.00% 0.00% 0.00% 0.00% -86.22% 47.56% -
  Horiz. % 293.89% 0.00% 0.00% 0.00% 20.33% 147.56% 100.00%
Total Cost 334,514 196,009 174,192 271,731 189,598 94,470 96,130 23.08%
  YoY % 70.66% 12.52% -35.90% 43.32% 100.70% -1.73% -
  Horiz. % 347.98% 203.90% 181.20% 282.67% 197.23% 98.27% 100.00%
Net Worth 126,880 134,150 129,181 134,275 189,998 179,128 168,024 -4.57%
  YoY % -5.42% 3.85% -3.79% -29.33% 6.07% 6.61% -
  Horiz. % 75.51% 79.84% 76.88% 79.91% 113.08% 106.61% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 0 0 0 0 2,571 3,638 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.68% 100.00%
Div Payout % - % - % - % - % - % 18.59 % 14.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.66% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 126,880 134,150 129,181 134,275 189,998 179,128 168,024 -4.57%
  YoY % -5.42% 3.85% -3.79% -29.33% 6.07% 6.61% -
  Horiz. % 75.51% 79.84% 76.88% 79.91% 113.08% 106.61% 100.00%
NOSH 1,001,428 998,888 945,000 974,425 733,302 734,736 727,692 5.46%
  YoY % 0.25% 5.70% -3.02% 32.88% -0.20% 0.97% -
  Horiz. % 137.62% 137.27% 129.86% 133.91% 100.77% 100.97% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.97 % -1.97 % -2.06 % -48.89 % 8.87 % 12.75 % 21.14 % -40.14%
  YoY % 149.24% 4.37% 95.79% -651.18% -30.43% -39.69% -
  Horiz. % 4.59% -9.32% -9.74% -231.27% 41.96% 60.31% 100.00%
ROE 0.35 % -4.34 % -2.51 % -42.43 % 7.27 % 7.72 % 15.34 % -46.71%
  YoY % 108.06% -72.91% 94.08% -683.63% -5.83% -49.67% -
  Horiz. % 2.28% -28.29% -16.36% -276.60% 47.39% 50.33% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 33.73 19.24 18.06 18.73 28.37 14.74 16.75 12.36%
  YoY % 75.31% 6.53% -3.58% -33.98% 92.47% -12.00% -
  Horiz. % 201.37% 114.87% 107.82% 111.82% 169.37% 88.00% 100.00%
EPS 0.04 -0.58 -0.34 -5.85 1.88 1.88 3.54 -52.60%
  YoY % 106.90% -70.59% 94.19% -411.17% 0.00% -46.89% -
  Horiz. % 1.13% -16.38% -9.60% -165.25% 53.11% 53.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.00% 100.00%
NAPS 0.1267 0.1343 0.1367 0.1378 0.2591 0.2438 0.2309 -9.51%
  YoY % -5.66% -1.76% -0.80% -46.82% 6.28% 5.59% -
  Horiz. % 54.87% 58.16% 59.20% 59.68% 112.21% 105.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.10 16.56 14.70 15.72 17.92 9.33 10.50 18.50%
  YoY % 75.72% 12.65% -6.49% -12.28% 92.07% -11.14% -
  Horiz. % 277.14% 157.71% 140.00% 149.71% 170.67% 88.86% 100.00%
EPS 0.04 -0.50 -0.28 -4.91 1.19 1.19 2.22 -48.77%
  YoY % 108.00% -78.57% 94.30% -512.60% 0.00% -46.40% -
  Horiz. % 1.80% -22.52% -12.61% -221.17% 53.60% 53.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.03% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.97% 100.00%
NAPS 0.1093 0.1156 0.1113 0.1157 0.1637 0.1543 0.1448 -4.58%
  YoY % -5.45% 3.86% -3.80% -29.32% 6.09% 6.56% -
  Horiz. % 75.48% 79.83% 76.86% 79.90% 113.05% 106.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3450 0.1400 0.1700 0.2400 0.5200 0.2600 0.3900 -
P/RPS 1.02 0.73 0.94 1.28 1.83 1.76 2.33 -12.85%
  YoY % 39.73% -22.34% -26.56% -30.05% 3.98% -24.46% -
  Horiz. % 43.78% 31.33% 40.34% 54.94% 78.54% 75.54% 100.00%
P/EPS 785.21 -24.03 -49.51 -4.10 27.60 13.81 11.01 103.51%
  YoY % 3,367.62% 51.46% -1,107.56% -114.86% 99.86% 25.43% -
  Horiz. % 7,131.79% -218.26% -449.68% -37.24% 250.68% 125.43% 100.00%
EY 0.13 -4.16 -2.02 -24.36 3.62 7.24 9.08 -50.69%
  YoY % 103.12% -105.94% 91.71% -772.93% -50.00% -20.26% -
  Horiz. % 1.43% -45.81% -22.25% -268.28% 39.87% 79.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.35 1.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.47% 100.00%
P/NAPS 2.72 1.04 1.24 1.74 2.01 1.07 1.69 8.25%
  YoY % 161.54% -16.13% -28.74% -13.43% 87.85% -36.69% -
  Horiz. % 160.95% 61.54% 73.37% 102.96% 118.93% 63.31% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 25/02/08 -
Price 0.2800 0.1200 0.1800 0.1900 0.7000 0.2000 0.3000 -
P/RPS 0.83 0.62 1.00 1.01 2.47 1.36 1.79 -12.01%
  YoY % 33.87% -38.00% -0.99% -59.11% 81.62% -24.02% -
  Horiz. % 46.37% 34.64% 55.87% 56.42% 137.99% 75.98% 100.00%
P/EPS 637.27 -20.60 -52.42 -3.25 37.15 10.62 8.47 105.33%
  YoY % 3,193.54% 60.70% -1,512.92% -108.75% 249.81% 25.38% -
  Horiz. % 7,523.85% -243.21% -618.89% -38.37% 438.61% 125.38% 100.00%
EY 0.16 -4.85 -1.91 -30.77 2.69 9.41 11.80 -51.14%
  YoY % 103.30% -153.93% 93.79% -1,243.87% -71.41% -20.25% -
  Horiz. % 1.36% -41.10% -16.19% -260.76% 22.80% 79.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.75 1.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.79% 100.00%
P/NAPS 2.21 0.89 1.32 1.38 2.70 0.82 1.30 9.24%
  YoY % 148.31% -32.58% -4.35% -48.89% 229.27% -36.92% -
  Horiz. % 170.00% 68.46% 101.54% 106.15% 207.69% 63.08% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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!
PARTNERS & BROKERS