[D&O] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 170.67%
YoY- 216.16%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 452,324 473,448 390,132 363,472 402,040 239,368 183,460 16.22%
PBT 39,472 32,696 15,224 10,824 3,916 -2,908 -6,576 -
Tax -8,880 -4,572 -1,176 -1,344 -3,140 -3,136 -1,800 30.45%
NP 30,592 28,124 14,048 9,480 776 -6,044 -8,376 -
-
NP to SH 20,528 19,944 6,708 1,984 -1,708 -8,276 -9,464 -
-
Tax Rate 22.50% 13.98% 7.72% 12.42% 80.18% - - -
Total Cost 421,732 445,324 376,084 353,992 401,264 245,412 191,836 14.02%
-
Net Worth 296,521 206,819 184,371 141,558 136,746 133,992 133,087 14.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 19,944 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 296,521 206,819 184,371 141,558 136,746 133,992 133,087 14.27%
NOSH 1,008,316 997,200 986,470 991,999 1,067,500 985,238 985,833 0.37%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.76% 5.94% 3.60% 2.61% 0.19% -2.52% -4.57% -
ROE 6.92% 9.64% 3.64% 1.40% -1.25% -6.18% -7.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.91 47.48 39.55 36.64 37.66 24.30 18.61 15.80%
EPS 2.04 2.00 0.68 0.20 -0.16 -0.84 -0.96 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2944 0.2074 0.1869 0.1427 0.1281 0.136 0.135 13.86%
Adjusted Per Share Value based on latest NOSH - 991,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.49 38.20 31.48 29.32 32.44 19.31 14.80 16.22%
EPS 1.66 1.61 0.54 0.16 -0.14 -0.67 -0.76 -
DPS 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2392 0.1669 0.1487 0.1142 0.1103 0.1081 0.1074 14.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.61 0.62 0.32 0.255 0.26 0.15 0.17 -
P/RPS 1.36 1.31 0.81 0.70 0.69 0.62 0.91 6.92%
P/EPS 29.93 31.00 47.06 127.50 -162.50 -17.86 -17.71 -
EY 3.34 3.23 2.13 0.78 -0.62 -5.60 -5.65 -
DY 0.00 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.99 1.71 1.79 2.03 1.10 1.26 8.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 -
Price 0.655 0.645 0.30 0.28 0.385 0.18 0.14 -
P/RPS 1.46 1.36 0.76 0.76 1.02 0.74 0.75 11.73%
P/EPS 32.14 32.25 44.12 140.00 -240.63 -21.43 -14.58 -
EY 3.11 3.10 2.27 0.71 -0.42 -4.67 -6.86 -
DY 0.00 3.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 3.11 1.61 1.96 3.01 1.32 1.04 13.46%

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