[D&O] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.67%
YoY- -398.9%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 407,906 448,792 264,064 185,136 165,150 244,488 128,278 21.25%
PBT 17,684 6,150 1,510 -4,456 1,308 6,132 304 96.78%
Tax -1,294 -2,738 -2,332 -1,754 -2,492 -562 -194 37.18%
NP 16,390 3,412 -822 -6,210 -1,184 5,570 110 130.16%
-
NP to SH 9,022 -280 -3,534 -7,224 -1,448 4,406 5,516 8.54%
-
Tax Rate 7.32% 44.52% 154.44% - 190.52% 9.17% 63.82% -
Total Cost 391,516 445,380 264,886 191,346 166,334 238,918 128,168 20.44%
-
Net Worth 145,332 0 122,511 131,496 0 193,056 179,705 -3.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 145,332 0 122,511 131,496 0 193,056 179,705 -3.47%
NOSH 980,652 1,400,000 981,666 976,216 1,013,333 734,333 725,789 5.14%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.02% 0.76% -0.31% -3.35% -0.72% 2.28% 0.09% -
ROE 6.21% 0.00% -2.88% -5.49% 0.00% 2.28% 3.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.60 32.06 26.90 18.96 16.30 33.29 17.67 15.33%
EPS 0.92 -0.02 -0.36 -0.74 -0.14 0.46 0.76 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.00 0.1248 0.1347 0.00 0.2629 0.2476 -8.19%
Adjusted Per Share Value based on latest NOSH - 958,461
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.86 36.15 21.27 14.91 13.30 19.69 10.33 21.26%
EPS 0.73 -0.02 -0.28 -0.58 -0.12 0.35 0.44 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.00 0.0987 0.1059 0.00 0.1555 0.1447 -3.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.265 0.36 0.175 0.14 0.21 0.70 0.17 -
P/RPS 0.64 1.12 0.65 0.74 1.29 2.10 0.96 -6.53%
P/EPS 28.80 -1,800.00 -48.61 -18.92 -146.96 116.67 22.37 4.29%
EY 3.47 -0.06 -2.06 -5.29 -0.68 0.86 4.47 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.40 1.04 0.00 2.66 0.69 17.21%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 24/08/09 -
Price 0.26 0.34 0.34 0.14 0.19 0.37 0.23 -
P/RPS 0.63 1.06 1.26 0.74 1.17 1.11 1.30 -11.36%
P/EPS 28.26 -1,700.00 -94.44 -18.92 -132.97 61.67 30.26 -1.13%
EY 3.54 -0.06 -1.06 -5.29 -0.75 1.62 3.30 1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.00 2.72 1.04 0.00 1.41 0.93 11.10%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment