[D&O] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 83.61%
YoY- 92.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 440,264 396,746 407,906 448,792 264,064 185,136 165,150 17.73%
PBT 31,656 20,966 17,684 6,150 1,510 -4,456 1,308 69.99%
Tax -4,384 -1,806 -1,294 -2,738 -2,332 -1,754 -2,492 9.86%
NP 27,272 19,160 16,390 3,412 -822 -6,210 -1,184 -
-
NP to SH 17,398 9,908 9,022 -280 -3,534 -7,224 -1,448 -
-
Tax Rate 13.85% 8.61% 7.32% 44.52% 154.44% - 190.52% -
Total Cost 412,992 377,586 391,516 445,380 264,886 191,346 166,334 16.35%
-
Net Worth 201,362 186,369 145,332 0 122,511 131,496 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 9,885 - - - - - - -
Div Payout % 56.82% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 201,362 186,369 145,332 0 122,511 131,496 0 -
NOSH 988,522 990,800 980,652 1,400,000 981,666 976,216 1,013,333 -0.41%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.19% 4.83% 4.02% 0.76% -0.31% -3.35% -0.72% -
ROE 8.64% 5.32% 6.21% 0.00% -2.88% -5.49% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 44.54 40.04 41.60 32.06 26.90 18.96 16.30 18.22%
EPS 1.76 1.00 0.92 -0.02 -0.36 -0.74 -0.14 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.1881 0.1482 0.00 0.1248 0.1347 0.00 -
Adjusted Per Share Value based on latest NOSH - 953,333
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.46 31.96 32.86 36.15 21.27 14.91 13.30 17.73%
EPS 1.40 0.80 0.73 -0.02 -0.28 -0.58 -0.12 -
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1622 0.1501 0.1171 0.00 0.0987 0.1059 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.625 0.265 0.265 0.36 0.175 0.14 0.21 -
P/RPS 1.40 0.66 0.64 1.12 0.65 0.74 1.29 1.37%
P/EPS 35.51 26.50 28.80 -1,800.00 -48.61 -18.92 -146.96 -
EY 2.82 3.77 3.47 -0.06 -2.06 -5.29 -0.68 -
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 1.41 1.79 0.00 1.40 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 -
Price 0.605 0.35 0.26 0.34 0.34 0.14 0.19 -
P/RPS 1.36 0.87 0.63 1.06 1.26 0.74 1.17 2.53%
P/EPS 34.38 35.00 28.26 -1,700.00 -94.44 -18.92 -132.97 -
EY 2.91 2.86 3.54 -0.06 -1.06 -5.29 -0.75 -
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.86 1.75 0.00 2.72 1.04 0.00 -

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 ⃤ & 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