[D&O] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 370.0%
YoY- 317.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 441,081 401,944 434,864 440,464 310,037 191,666 172,042 16.97%
PBT 40,941 23,205 20,045 5,006 4,657 -7,222 -1,161 -
Tax -8,036 -4,781 -1,520 -2,102 -2,165 -2,030 -2,117 24.87%
NP 32,905 18,424 18,525 2,904 2,492 -9,253 -3,278 -
-
NP to SH 20,572 9,965 10,890 756 -348 -10,344 -5,028 -
-
Tax Rate 19.63% 20.60% 7.58% 41.99% 46.49% - - -
Total Cost 408,176 383,520 416,338 437,560 307,545 200,919 175,321 15.11%
-
Net Worth 208,938 188,030 148,093 127,575 110,403 127,522 131,706 7.98%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,636 - - - - - - -
Div Payout % 32.26% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 208,938 188,030 148,093 127,575 110,403 127,522 131,706 7.98%
NOSH 995,419 983,421 972,380 945,000 870,000 969,749 975,599 0.33%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.46% 4.58% 4.26% 0.66% 0.80% -4.83% -1.91% -
ROE 9.85% 5.30% 7.35% 0.59% -0.32% -8.11% -3.82% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 44.31 40.87 44.72 46.61 35.64 19.76 17.63 16.58%
EPS 2.07 1.01 1.12 0.08 -0.04 -1.07 -0.52 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1912 0.1523 0.135 0.1269 0.1315 0.135 7.62%
Adjusted Per Share Value based on latest NOSH - 1,011,428
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.53 32.38 35.03 35.48 24.97 15.44 13.86 16.97%
EPS 1.66 0.80 0.88 0.06 -0.03 -0.83 -0.40 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1683 0.1515 0.1193 0.1028 0.0889 0.1027 0.1061 7.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.545 0.33 0.335 0.315 0.365 0.14 0.17 -
P/RPS 1.23 0.81 0.75 0.68 1.02 0.71 0.96 4.21%
P/EPS 26.37 32.57 29.91 393.75 -912.50 -13.12 -32.99 -
EY 3.79 3.07 3.34 0.25 -0.11 -7.62 -3.03 -
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.73 2.20 2.33 2.88 1.06 1.26 12.81%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 -
Price 0.67 0.305 0.38 0.27 0.31 0.16 0.17 -
P/RPS 1.51 0.75 0.85 0.58 0.87 0.81 0.96 7.83%
P/EPS 32.42 30.10 33.93 337.50 -775.00 -15.00 -32.99 -
EY 3.08 3.32 2.95 0.30 -0.13 -6.67 -3.03 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.60 2.50 2.00 2.44 1.22 1.26 16.72%

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