[D&O] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 43.75%
YoY- -79.32%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 433,109 425,711 340,922 192,225 170,671 182,894 208,059 12.99%
PBT 19,115 5,298 4,447 -3,552 -2,259 -92,597 18,805 0.27%
Tax -1,555 -1,582 -1,176 -232 -1,262 4,150 -344 28.57%
NP 17,560 3,716 3,271 -3,784 -3,521 -88,447 18,461 -0.83%
-
NP to SH 10,225 733 440 -5,819 -3,245 -56,779 13,817 -4.89%
-
Tax Rate 8.13% 29.86% 26.44% - - - 1.83% -
Total Cost 415,549 421,995 337,651 196,009 174,192 271,341 189,598 13.96%
-
Net Worth 184,541 136,904 111,495 131,217 132,360 134,435 189,102 -0.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 184,541 136,904 111,495 131,217 132,360 134,435 189,102 -0.40%
NOSH 983,173 998,571 879,999 977,049 969,677 975,584 729,842 5.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.05% 0.87% 0.96% -1.97% -2.06% -48.36% 8.87% -
ROE 5.54% 0.54% 0.39% -4.43% -2.45% -42.24% 7.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.05 42.63 38.74 19.67 17.60 18.75 28.51 7.51%
EPS 1.04 0.08 0.05 -0.60 -0.33 -5.82 1.42 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1371 0.1267 0.1343 0.1365 0.1378 0.2591 -5.22%
Adjusted Per Share Value based on latest NOSH - 998,888
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.94 34.35 27.51 15.51 13.77 14.76 16.79 12.98%
EPS 0.82 0.06 0.04 -0.47 -0.26 -4.58 1.11 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1105 0.09 0.1059 0.1068 0.1085 0.1526 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.365 0.32 0.345 0.14 0.17 0.24 0.52 -
P/RPS 0.83 0.75 0.89 0.71 0.97 1.28 1.82 -12.26%
P/EPS 35.10 435.94 690.00 -23.51 -50.80 -4.12 27.47 4.16%
EY 2.85 0.23 0.14 -4.25 -1.97 -24.25 3.64 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.33 2.72 1.04 1.25 1.74 2.01 -0.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.365 0.25 0.28 0.12 0.18 0.19 0.70 -
P/RPS 0.83 0.59 0.72 0.61 1.02 1.01 2.46 -16.55%
P/EPS 35.10 340.58 560.00 -20.15 -53.79 -3.26 36.98 -0.86%
EY 2.85 0.29 0.18 -4.96 -1.86 -30.63 2.70 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 2.21 0.89 1.32 1.38 2.70 -5.35%

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