Highlights

[D&O] YoY TTM Result on 2012-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     19.54%    YoY -     -79.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 433,108 421,325 337,784 192,225 170,671 182,507 208,059 12.99%
  YoY % 2.80% 24.73% 75.72% 12.63% -6.49% -12.28% -
  Horiz. % 208.17% 202.50% 162.35% 92.39% 82.03% 87.72% 100.00%
PBT 19,112 5,221 4,446 -3,552 -2,259 -94,179 18,805 0.27%
  YoY % 266.06% 17.43% 225.17% -57.24% 97.60% -600.82% -
  Horiz. % 101.63% 27.76% 23.64% -18.89% -12.01% -500.82% 100.00%
Tax -1,555 -1,581 -1,176 -232 -1,262 4,955 -344 28.57%
  YoY % 1.64% -34.44% -406.90% 81.62% -125.47% 1,540.41% -
  Horiz. % 452.03% 459.59% 341.86% 67.44% 366.86% -1,440.41% 100.00%
NP 17,557 3,640 3,270 -3,784 -3,521 -89,224 18,461 -0.83%
  YoY % 382.34% 11.31% 186.42% -7.47% 96.05% -583.31% -
  Horiz. % 95.10% 19.72% 17.71% -20.50% -19.07% -483.31% 100.00%
NP to SH 10,222 699 440 -5,819 -3,245 -56,972 13,817 -4.90%
  YoY % 1,362.37% 58.86% 107.56% -79.32% 94.30% -512.33% -
  Horiz. % 73.98% 5.06% 3.18% -42.11% -23.49% -412.33% 100.00%
Tax Rate 8.14 % 30.28 % 26.45 % - % - % - % 1.83 % 28.23%
  YoY % -73.12% 14.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 444.81% 1,654.64% 1,445.36% 0.00% 0.00% 0.00% 100.00%
Total Cost 415,551 417,685 334,514 196,009 174,192 271,731 189,598 13.97%
  YoY % -0.51% 24.86% 70.66% 12.52% -35.90% 43.32% -
  Horiz. % 219.17% 220.30% 176.43% 103.38% 91.87% 143.32% 100.00%
Net Worth 183,856 180,971 126,880 134,150 129,181 134,275 189,998 -0.55%
  YoY % 1.59% 42.63% -5.42% 3.85% -3.79% -29.33% -
  Horiz. % 96.77% 95.25% 66.78% 70.61% 67.99% 70.67% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 183,856 180,971 126,880 134,150 129,181 134,275 189,998 -0.55%
  YoY % 1.59% 42.63% -5.42% 3.85% -3.79% -29.33% -
  Horiz. % 96.77% 95.25% 66.78% 70.61% 67.99% 70.67% 100.00%
NOSH 979,523 1,320,000 1,001,428 998,888 945,000 974,425 733,302 4.94%
  YoY % -25.79% 31.81% 0.25% 5.70% -3.02% 32.88% -
  Horiz. % 133.58% 180.01% 136.56% 136.22% 128.87% 132.88% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.05 % 0.86 % 0.97 % -1.97 % -2.06 % -48.89 % 8.87 % -12.24%
  YoY % 370.93% -11.34% 149.24% 4.37% 95.79% -651.18% -
  Horiz. % 45.66% 9.70% 10.94% -22.21% -23.22% -551.18% 100.00%
ROE 5.56 % 0.39 % 0.35 % -4.34 % -2.51 % -42.43 % 7.27 % -4.37%
  YoY % 1,325.64% 11.43% 108.06% -72.91% 94.08% -683.63% -
  Horiz. % 76.48% 5.36% 4.81% -59.70% -34.53% -583.63% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.22 31.92 33.73 19.24 18.06 18.73 28.37 7.67%
  YoY % 38.53% -5.37% 75.31% 6.53% -3.58% -33.98% -
  Horiz. % 155.87% 112.51% 118.89% 67.82% 63.66% 66.02% 100.00%
EPS 1.04 0.05 0.04 -0.58 -0.34 -5.85 1.88 -9.39%
  YoY % 1,980.00% 25.00% 106.90% -70.59% 94.19% -411.17% -
  Horiz. % 55.32% 2.66% 2.13% -30.85% -18.09% -311.17% 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 0.1877 0.1371 0.1267 0.1343 0.1367 0.1378 0.2591 -5.23%
  YoY % 36.91% 8.21% -5.66% -1.76% -0.80% -46.82% -
  Horiz. % 72.44% 52.91% 48.90% 51.83% 52.76% 53.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,382
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.49 37.44 30.02 17.08 15.17 16.22 18.49 12.99%
  YoY % 2.80% 24.72% 75.76% 12.59% -6.47% -12.28% -
  Horiz. % 208.17% 202.49% 162.36% 92.37% 82.04% 87.72% 100.00%
EPS 0.91 0.06 0.04 -0.52 -0.29 -5.06 1.23 -4.90%
  YoY % 1,416.67% 50.00% 107.69% -79.31% 94.27% -511.38% -
  Horiz. % 73.98% 4.88% 3.25% -42.28% -23.58% -411.38% 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 0.1634 0.1608 0.1127 0.1192 0.1148 0.1193 0.1688 -0.54%
  YoY % 1.62% 42.68% -5.45% 3.83% -3.77% -29.32% -
  Horiz. % 96.80% 95.26% 66.77% 70.62% 68.01% 70.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3650 0.3200 0.3450 0.1400 0.1700 0.2400 0.5200 -
P/RPS 0.83 1.00 1.02 0.73 0.94 1.28 1.83 -12.34%
  YoY % -17.00% -1.96% 39.73% -22.34% -26.56% -30.05% -
  Horiz. % 45.36% 54.64% 55.74% 39.89% 51.37% 69.95% 100.00%
P/EPS 34.98 604.29 785.21 -24.03 -49.51 -4.10 27.60 4.03%
  YoY % -94.21% -23.04% 3,367.62% 51.46% -1,107.56% -114.86% -
  Horiz. % 126.74% 2,189.46% 2,844.96% -87.07% -179.38% -14.86% 100.00%
EY 2.86 0.17 0.13 -4.16 -2.02 -24.36 3.62 -3.85%
  YoY % 1,582.35% 30.77% 103.12% -105.94% 91.71% -772.93% -
  Horiz. % 79.01% 4.70% 3.59% -114.92% -55.80% -672.93% 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 1.94 2.33 2.72 1.04 1.24 1.74 2.01 -0.59%
  YoY % -16.74% -14.34% 161.54% -16.13% -28.74% -13.43% -
  Horiz. % 96.52% 115.92% 135.32% 51.74% 61.69% 86.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.3650 0.2500 0.2800 0.1200 0.1800 0.1900 0.7000 -
P/RPS 0.83 0.78 0.83 0.62 1.00 1.01 2.47 -16.61%
  YoY % 6.41% -6.02% 33.87% -38.00% -0.99% -59.11% -
  Horiz. % 33.60% 31.58% 33.60% 25.10% 40.49% 40.89% 100.00%
P/EPS 34.98 472.10 637.27 -20.60 -52.42 -3.25 37.15 -1.00%
  YoY % -92.59% -25.92% 3,193.54% 60.70% -1,512.92% -108.75% -
  Horiz. % 94.16% 1,270.79% 1,715.40% -55.45% -141.10% -8.75% 100.00%
EY 2.86 0.21 0.16 -4.85 -1.91 -30.77 2.69 1.03%
  YoY % 1,261.90% 31.25% 103.30% -153.93% 93.79% -1,243.87% -
  Horiz. % 106.32% 7.81% 5.95% -180.30% -71.00% -1,143.87% 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 1.94 1.82 2.21 0.89 1.32 1.38 2.70 -5.36%
  YoY % 6.59% -17.65% 148.31% -32.58% -4.35% -48.89% -
  Horiz. % 71.85% 67.41% 81.85% 32.96% 48.89% 51.11% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers