[D&O] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 354.74%
YoY- 3322.14%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 452,690 440,264 396,746 407,906 448,792 264,064 185,136 16.06%
PBT 43,334 31,656 20,966 17,684 6,150 1,510 -4,456 -
Tax -9,778 -4,384 -1,806 -1,294 -2,738 -2,332 -1,754 33.14%
NP 33,556 27,272 19,160 16,390 3,412 -822 -6,210 -
-
NP to SH 26,526 17,398 9,908 9,022 -280 -3,534 -7,224 -
-
Tax Rate 22.56% 13.85% 8.61% 7.32% 44.52% 154.44% - -
Total Cost 419,134 412,992 377,586 391,516 445,380 264,886 191,346 13.95%
-
Net Worth 297,930 201,362 186,369 145,332 0 122,511 131,496 14.59%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 9,885 - - - - - -
Div Payout % - 56.82% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 297,930 201,362 186,369 145,332 0 122,511 131,496 14.59%
NOSH 1,038,867 988,522 990,800 980,652 1,400,000 981,666 976,216 1.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.41% 6.19% 4.83% 4.02% 0.76% -0.31% -3.35% -
ROE 8.90% 8.64% 5.32% 6.21% 0.00% -2.88% -5.49% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.61 44.54 40.04 41.60 32.06 26.90 18.96 14.88%
EPS 2.60 1.76 1.00 0.92 -0.02 -0.36 -0.74 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2037 0.1881 0.1482 0.00 0.1248 0.1347 13.42%
Adjusted Per Share Value based on latest NOSH - 979,268
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.52 35.52 32.01 32.91 36.21 21.30 14.94 16.05%
EPS 2.14 1.40 0.80 0.73 -0.02 -0.29 -0.58 -
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2404 0.1625 0.1504 0.1173 0.00 0.0988 0.1061 14.59%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.71 0.625 0.265 0.265 0.36 0.175 0.14 -
P/RPS 1.63 1.40 0.66 0.64 1.12 0.65 0.74 14.05%
P/EPS 27.79 35.51 26.50 28.80 -1,800.00 -48.61 -18.92 -
EY 3.60 2.82 3.77 3.47 -0.06 -2.06 -5.29 -
DY 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.07 1.41 1.79 0.00 1.40 1.04 15.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 -
Price 0.75 0.605 0.35 0.26 0.34 0.34 0.14 -
P/RPS 1.72 1.36 0.87 0.63 1.06 1.26 0.74 15.08%
P/EPS 29.35 34.38 35.00 28.26 -1,700.00 -94.44 -18.92 -
EY 3.41 2.91 2.86 3.54 -0.06 -1.06 -5.29 -
DY 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.97 1.86 1.75 0.00 2.72 1.04 16.56%

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