[D&O] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -43.19%
YoY- -105.73%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 434,864 440,464 310,037 191,666 172,042 210,532 143,373 20.30%
PBT 20,045 5,006 4,657 -7,222 -1,161 -55,582 10,677 11.06%
Tax -1,520 -2,102 -2,165 -2,030 -2,117 5,826 -145 47.91%
NP 18,525 2,904 2,492 -9,253 -3,278 -49,756 10,532 9.86%
-
NP to SH 10,890 756 -348 -10,344 -5,028 -38,417 7,929 5.42%
-
Tax Rate 7.58% 41.99% 46.49% - - - 1.36% -
Total Cost 416,338 437,560 307,545 200,919 175,321 260,288 132,841 20.96%
-
Net Worth 148,093 127,575 110,403 127,522 131,706 134,460 183,035 -3.46%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 148,093 127,575 110,403 127,522 131,706 134,460 183,035 -3.46%
NOSH 972,380 945,000 870,000 969,749 975,599 813,926 734,197 4.79%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.26% 0.66% 0.80% -4.83% -1.91% -23.63% 7.35% -
ROE 7.35% 0.59% -0.32% -8.11% -3.82% -28.57% 4.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.72 46.61 35.64 19.76 17.63 25.87 19.53 14.79%
EPS 1.12 0.08 -0.04 -1.07 -0.52 -4.72 1.08 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1523 0.135 0.1269 0.1315 0.135 0.1652 0.2493 -7.88%
Adjusted Per Share Value based on latest NOSH - 987,142
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.08 35.54 25.01 15.46 13.88 16.99 11.57 20.29%
EPS 0.88 0.06 -0.03 -0.83 -0.41 -3.10 0.64 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1029 0.0891 0.1029 0.1063 0.1085 0.1477 -3.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.335 0.315 0.365 0.14 0.17 0.29 0.23 -
P/RPS 0.75 0.68 1.02 0.71 0.96 1.12 1.18 -7.27%
P/EPS 29.91 393.75 -912.50 -13.12 -32.99 -6.14 21.30 5.81%
EY 3.34 0.25 -0.11 -7.62 -3.03 -16.28 4.70 -5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.33 2.88 1.06 1.26 1.76 0.92 15.63%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 19/11/09 -
Price 0.38 0.27 0.31 0.16 0.17 0.26 0.35 -
P/RPS 0.85 0.58 0.87 0.81 0.96 1.01 1.79 -11.66%
P/EPS 33.93 337.50 -775.00 -15.00 -32.99 -5.51 32.41 0.76%
EY 2.95 0.30 -0.13 -6.67 -3.03 -18.15 3.09 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 2.44 1.22 1.26 1.57 1.40 10.14%

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