[D&O] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 142.22%
YoY- 123.2%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 408,418 417,123 435,605 281,003 185,389 153,640 258,428 7.91%
PBT 21,485 16,497 4,709 5,357 -6,805 -53,366 -30,887 -
Tax -4,001 -1,144 -1,129 -333 -1,197 -1,001 4,133 -
NP 17,484 15,353 3,580 5,024 -8,002 -54,367 -26,754 -
-
NP to SH 9,531 8,297 1,268 1,678 -7,232 -31,931 -20,942 -
-
Tax Rate 18.62% 6.93% 23.98% 6.22% - - - -
Total Cost 390,934 401,770 432,025 275,979 193,391 208,007 285,182 5.39%
-
Net Worth 185,316 150,406 136,542 127,407 129,809 132,691 161,121 2.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 185,316 150,406 136,542 127,407 129,809 132,691 161,121 2.35%
NOSH 969,230 987,567 1,011,428 1,003,999 987,142 982,903 975,314 -0.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.28% 3.68% 0.82% 1.79% -4.32% -35.39% -10.35% -
ROE 5.14% 5.52% 0.93% 1.32% -5.57% -24.06% -13.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.14 42.24 43.07 27.99 18.78 15.63 26.50 8.02%
EPS 0.98 0.84 0.13 0.17 -0.73 -3.25 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1523 0.135 0.1269 0.1315 0.135 0.1652 2.46%
Adjusted Per Share Value based on latest NOSH - 1,003,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.95 33.65 35.14 22.67 14.96 12.40 20.85 7.91%
EPS 0.77 0.67 0.10 0.14 -0.58 -2.58 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1213 0.1102 0.1028 0.1047 0.1071 0.13 2.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.33 0.335 0.315 0.365 0.14 0.17 0.29 -
P/RPS 0.78 0.79 0.73 1.30 0.75 1.09 1.09 -5.41%
P/EPS 33.56 39.87 251.26 218.39 -19.11 -5.23 -13.51 -
EY 2.98 2.51 0.40 0.46 -5.23 -19.11 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.20 2.33 2.88 1.06 1.26 1.76 -0.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 23/11/11 24/11/10 -
Price 0.305 0.38 0.27 0.31 0.16 0.17 0.26 -
P/RPS 0.72 0.90 0.63 1.11 0.85 1.09 0.98 -5.00%
P/EPS 31.02 45.23 215.37 185.48 -21.84 -5.23 -12.11 -
EY 3.22 2.21 0.46 0.54 -4.58 -19.11 -8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.50 2.00 2.44 1.22 1.26 1.57 0.31%

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