[D&O] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -1.46%
YoY- -551.66%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 430,149 231,689 180,664 142,838 266,164 117,480 117,643 24.10%
PBT 6,767 -570 -5,141 -96,591 21,719 6,435 23,876 -18.94%
Tax -1,379 -521 -893 3,990 -528 -1,471 -2,065 -6.50%
NP 5,388 -1,091 -6,034 -92,601 21,191 4,964 21,811 -20.77%
-
NP to SH 2,066 -3,974 -6,133 -59,899 13,262 7,699 21,811 -32.47%
-
Tax Rate 20.38% - - - 2.43% 22.86% 8.65% -
Total Cost 424,761 232,780 186,698 235,439 244,973 112,516 95,832 28.15%
-
Net Worth 0 125,631 129,104 0 176,668 182,357 173,279 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 2,571 3,638 -
Div Payout % - - - - - 33.40% 16.68% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 0 125,631 129,104 0 176,668 182,357 173,279 -
NOSH 953,333 1,006,666 958,461 1,340,000 671,999 736,499 727,761 4.60%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.25% -0.47% -3.34% -64.83% 7.96% 4.23% 18.54% -
ROE 0.00% -3.16% -4.75% 0.00% 7.51% 4.22% 12.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 45.12 23.02 18.85 10.66 39.61 15.95 16.17 18.64%
EPS 0.22 -0.39 -0.64 -4.47 1.97 1.05 3.00 -35.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.50 -
NAPS 0.00 0.1248 0.1347 0.00 0.2629 0.2476 0.2381 -
Adjusted Per Share Value based on latest NOSH - 1,340,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.65 18.66 14.55 11.51 21.44 9.46 9.48 24.10%
EPS 0.17 -0.32 -0.49 -4.82 1.07 0.62 1.76 -32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.29 -
NAPS 0.00 0.1012 0.104 0.00 0.1423 0.1469 0.1396 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.36 0.175 0.14 0.21 0.70 0.17 0.26 -
P/RPS 0.80 0.76 0.74 1.97 1.77 1.07 1.61 -10.99%
P/EPS 166.12 -44.33 -21.88 -4.70 35.47 16.26 8.68 63.51%
EY 0.60 -2.26 -4.57 -21.29 2.82 6.15 11.53 -38.88%
DY 0.00 0.00 0.00 0.00 0.00 2.05 1.92 -
P/NAPS 0.00 1.40 1.04 0.00 2.66 0.69 1.09 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 24/08/09 27/08/08 -
Price 0.34 0.34 0.14 0.19 0.37 0.23 0.26 -
P/RPS 0.75 1.48 0.74 1.78 0.93 1.44 1.61 -11.94%
P/EPS 156.89 -86.13 -21.88 -4.25 18.75 22.00 8.68 61.96%
EY 0.64 -1.16 -4.57 -23.53 5.33 4.54 11.53 -38.22%
DY 0.00 0.00 0.00 0.00 0.00 1.52 1.92 -
P/NAPS 0.00 2.72 1.04 0.00 1.41 0.93 1.09 -

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