[D&O] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -488.18%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 473,448 390,132 363,472 402,040 239,368 183,460 152,892 20.70%
PBT 32,696 15,224 10,824 3,916 -2,908 -6,576 2,988 48.94%
Tax -4,572 -1,176 -1,344 -3,140 -3,136 -1,800 -1,920 15.54%
NP 28,124 14,048 9,480 776 -6,044 -8,376 1,068 72.39%
-
NP to SH 19,944 6,708 1,984 -1,708 -8,276 -9,464 1,896 47.96%
-
Tax Rate 13.98% 7.72% 12.42% 80.18% - - 64.26% -
Total Cost 445,324 376,084 353,992 401,264 245,412 191,836 151,824 19.62%
-
Net Worth 206,819 184,371 141,558 136,746 133,992 133,087 130,918 7.91%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 19,944 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 206,819 184,371 141,558 136,746 133,992 133,087 130,918 7.91%
NOSH 997,200 986,470 991,999 1,067,500 985,238 985,833 947,999 0.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.94% 3.60% 2.61% 0.19% -2.52% -4.57% 0.70% -
ROE 9.64% 3.64% 1.40% -1.25% -6.18% -7.11% 1.45% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 47.48 39.55 36.64 37.66 24.30 18.61 16.13 19.69%
EPS 2.00 0.68 0.20 -0.16 -0.84 -0.96 0.20 46.72%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1869 0.1427 0.1281 0.136 0.135 0.1381 7.00%
Adjusted Per Share Value based on latest NOSH - 1,067,500
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 38.20 31.48 29.32 32.44 19.31 14.80 12.34 20.70%
EPS 1.61 0.54 0.16 -0.14 -0.67 -0.76 0.15 48.46%
DPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1487 0.1142 0.1103 0.1081 0.1074 0.1056 7.91%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.62 0.32 0.255 0.26 0.15 0.17 0.19 -
P/RPS 1.31 0.81 0.70 0.69 0.62 0.91 1.18 1.75%
P/EPS 31.00 47.06 127.50 -162.50 -17.86 -17.71 95.00 -17.01%
EY 3.23 2.13 0.78 -0.62 -5.60 -5.65 1.05 20.57%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 1.71 1.79 2.03 1.10 1.26 1.38 13.74%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 25/05/11 -
Price 0.645 0.30 0.28 0.385 0.18 0.14 0.21 -
P/RPS 1.36 0.76 0.76 1.02 0.74 0.75 1.30 0.75%
P/EPS 32.25 44.12 140.00 -240.63 -21.43 -14.58 105.00 -17.84%
EY 3.10 2.27 0.71 -0.42 -4.67 -6.86 0.95 21.76%
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.61 1.96 3.01 1.32 1.04 1.52 12.66%

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