Highlights

[D&O] YoY TTM Result on 2013-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     5.10%    YoY -     9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 439,773 411,683 378,452 206,202 178,313 154,917 245,964 10.16%
  YoY % 6.82% 8.78% 83.53% 15.64% 15.10% -37.02% -
  Horiz. % 178.80% 167.38% 153.86% 83.83% 72.50% 62.98% 100.00%
PBT 20,212 6,948 6,152 -2,635 -4,650 -97,789 23,024 -2.15%
  YoY % 190.90% 12.94% 333.47% 43.33% 95.24% -524.73% -
  Horiz. % 87.79% 30.18% 26.72% -11.44% -20.20% -424.73% 100.00%
Tax -1,513 -1,132 -1,177 -566 -1,232 4,742 -597 16.75%
  YoY % -33.66% 3.82% -107.95% 54.06% -125.98% 894.30% -
  Horiz. % 253.43% 189.61% 197.15% 94.81% 206.37% -794.30% 100.00%
NP 18,699 5,816 4,975 -3,201 -5,882 -93,047 22,427 -2.98%
  YoY % 221.51% 16.90% 255.42% 45.58% 93.68% -514.89% -
  Horiz. % 83.38% 25.93% 22.18% -14.27% -26.23% -414.89% 100.00%
NP to SH 11,403 1,622 2,082 -5,522 -6,085 -59,037 15,071 -4.54%
  YoY % 603.02% -22.09% 137.70% 9.25% 89.69% -491.73% -
  Horiz. % 75.66% 10.76% 13.81% -36.64% -40.38% -391.73% 100.00%
Tax Rate 7.49 % 16.29 % 19.13 % - % - % - % 2.59 % 19.34%
  YoY % -54.02% -14.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 289.19% 628.96% 738.61% 0.00% 0.00% 0.00% 100.00%
Total Cost 421,074 405,867 373,477 209,403 184,195 247,964 223,537 11.12%
  YoY % 3.75% 8.67% 78.35% 13.69% -25.72% 10.93% -
  Horiz. % 188.37% 181.57% 167.08% 93.68% 82.40% 110.93% 100.00%
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 0 -
  YoY % 30.24% 3.52% 2.06% 0.68% 1.66% 0.00% -
  Horiz. % 140.83% 108.13% 104.45% 102.35% 101.66% 100.00% -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 184,371 141,558 136,746 133,992 133,087 130,918 0 -
  YoY % 30.24% 3.52% 2.06% 0.68% 1.66% 0.00% -
  Horiz. % 140.83% 108.13% 104.45% 102.35% 101.66% 100.00% -
NOSH 986,470 991,999 1,067,500 985,238 985,833 947,999 725,428 5.25%
  YoY % -0.56% -7.07% 8.35% -0.06% 3.99% 30.68% -
  Horiz. % 135.98% 136.75% 147.15% 135.81% 135.90% 130.68% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.25 % 1.41 % 1.31 % -1.55 % -3.30 % -60.06 % 9.12 % -11.94%
  YoY % 201.42% 7.63% 184.52% 53.03% 94.51% -758.55% -
  Horiz. % 46.60% 15.46% 14.36% -17.00% -36.18% -658.55% 100.00%
ROE 6.18 % 1.15 % 1.52 % -4.12 % -4.57 % -45.09 % - % -
  YoY % 437.39% -24.34% 136.89% 9.85% 89.86% 0.00% -
  Horiz. % -13.71% -2.55% -3.37% 9.14% 10.14% 100.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.58 41.50 35.45 20.93 18.09 16.34 33.91 4.66%
  YoY % 7.42% 17.07% 69.37% 15.70% 10.71% -51.81% -
  Horiz. % 131.47% 122.38% 104.54% 61.72% 53.35% 48.19% 100.00%
EPS 1.16 0.16 0.20 -0.56 -0.62 -6.23 2.08 -9.27%
  YoY % 625.00% -20.00% 135.71% 9.68% 90.05% -399.52% -
  Horiz. % 55.77% 7.69% 9.62% -26.92% -29.81% -299.52% 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 0.1869 0.1427 0.1281 0.1360 0.1350 0.1381 0.0000 -
  YoY % 30.97% 11.40% -5.81% 0.74% -2.24% 0.00% -
  Horiz. % 135.34% 103.33% 92.76% 98.48% 97.76% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.21 36.71 33.75 18.39 15.90 13.81 21.93 10.16%
  YoY % 6.81% 8.77% 83.52% 15.66% 15.13% -37.03% -
  Horiz. % 178.80% 167.40% 153.90% 83.86% 72.50% 62.97% 100.00%
EPS 1.02 0.14 0.19 -0.49 -0.54 -5.26 1.34 -4.44%
  YoY % 628.57% -26.32% 138.78% 9.26% 89.73% -492.54% -
  Horiz. % 76.12% 10.45% 14.18% -36.57% -40.30% -392.54% 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 0.1644 0.1262 0.1219 0.1195 0.1187 0.1167 0.0000 -
  YoY % 30.27% 3.53% 2.01% 0.67% 1.71% 0.00% -
  Horiz. % 140.87% 108.14% 104.46% 102.40% 101.71% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3200 0.2550 0.2600 0.1500 0.1700 0.1900 0.7700 -
P/RPS 0.72 0.61 0.73 0.72 0.94 1.16 2.27 -17.40%
  YoY % 18.03% -16.44% 1.39% -23.40% -18.97% -48.90% -
  Horiz. % 31.72% 26.87% 32.16% 31.72% 41.41% 51.10% 100.00%
P/EPS 27.68 155.96 133.31 -26.76 -27.54 -3.05 37.06 -4.74%
  YoY % -82.25% 16.99% 598.17% 2.83% -802.95% -108.23% -
  Horiz. % 74.69% 420.83% 359.71% -72.21% -74.31% -8.23% 100.00%
EY 3.61 0.64 0.75 -3.74 -3.63 -32.78 2.70 4.96%
  YoY % 464.06% -14.67% 120.05% -3.03% 88.93% -1,314.07% -
  Horiz. % 133.70% 23.70% 27.78% -138.52% -134.44% -1,214.07% 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 1.71 1.79 2.03 1.10 1.26 1.38 0.00 -
  YoY % -4.47% -11.82% 84.55% -12.70% -8.70% 0.00% -
  Horiz. % 123.91% 129.71% 147.10% 79.71% 91.30% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 26/05/10 -
Price 0.3000 0.2800 0.3850 0.1800 0.1400 0.2100 0.6700 -
P/RPS 0.67 0.67 1.09 0.86 0.77 1.29 1.98 -16.51%
  YoY % 0.00% -38.53% 26.74% 11.69% -40.31% -34.85% -
  Horiz. % 33.84% 33.84% 55.05% 43.43% 38.89% 65.15% 100.00%
P/EPS 25.95 171.25 197.40 -32.12 -22.68 -3.37 32.25 -3.55%
  YoY % -84.85% -13.25% 714.57% -41.62% -573.00% -110.45% -
  Horiz. % 80.47% 531.01% 612.09% -99.60% -70.33% -10.45% 100.00%
EY 3.85 0.58 0.51 -3.11 -4.41 -29.65 3.10 3.67%
  YoY % 563.79% 13.73% 116.40% 29.48% 85.13% -1,056.45% -
  Horiz. % 124.19% 18.71% 16.45% -100.32% -142.26% -956.45% 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 1.61 1.96 3.01 1.32 1.04 1.52 0.00 -
  YoY % -17.86% -34.88% 128.03% 26.92% -31.58% 0.00% -
  Horiz. % 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers