[D&O] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 89.84%
YoY- 94.3%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 421,325 337,784 192,225 170,671 182,507 208,059 108,271 25.40%
PBT 5,221 4,446 -3,552 -2,259 -94,179 18,805 15,914 -16.94%
Tax -1,581 -1,176 -232 -1,262 4,955 -344 -2,113 -4.71%
NP 3,640 3,270 -3,784 -3,521 -89,224 18,461 13,801 -19.91%
-
NP to SH 699 440 -5,819 -3,245 -56,972 13,817 13,833 -39.18%
-
Tax Rate 30.28% 26.45% - - - 1.83% 13.28% -
Total Cost 417,685 334,514 196,009 174,192 271,731 189,598 94,470 28.09%
-
Net Worth 180,971 126,880 134,150 129,181 134,275 189,998 179,128 0.17%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 2,571 -
Div Payout % - - - - - - 18.59% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 180,971 126,880 134,150 129,181 134,275 189,998 179,128 0.17%
NOSH 1,320,000 1,001,428 998,888 945,000 974,425 733,302 734,736 10.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.86% 0.97% -1.97% -2.06% -48.89% 8.87% 12.75% -
ROE 0.39% 0.35% -4.34% -2.51% -42.43% 7.27% 7.72% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.92 33.73 19.24 18.06 18.73 28.37 14.74 13.73%
EPS 0.05 0.04 -0.58 -0.34 -5.85 1.88 1.88 -45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.1371 0.1267 0.1343 0.1367 0.1378 0.2591 0.2438 -9.14%
Adjusted Per Share Value based on latest NOSH - 945,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 34.01 27.26 15.51 13.77 14.73 16.79 8.74 25.40%
EPS 0.06 0.04 -0.47 -0.26 -4.60 1.12 1.12 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.1461 0.1024 0.1083 0.1043 0.1084 0.1533 0.1446 0.17%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.32 0.345 0.14 0.17 0.24 0.52 0.26 -
P/RPS 1.00 1.02 0.73 0.94 1.28 1.83 1.76 -8.98%
P/EPS 604.29 785.21 -24.03 -49.51 -4.10 27.60 13.81 87.66%
EY 0.17 0.13 -4.16 -2.02 -24.36 3.62 7.24 -46.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 2.33 2.72 1.04 1.24 1.74 2.01 1.07 13.84%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 25/02/09 -
Price 0.25 0.28 0.12 0.18 0.19 0.70 0.20 -
P/RPS 0.78 0.83 0.62 1.00 1.01 2.47 1.36 -8.84%
P/EPS 472.10 637.27 -20.60 -52.42 -3.25 37.15 10.62 88.15%
EY 0.21 0.16 -4.85 -1.91 -30.77 2.69 9.41 -46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.82 2.21 0.89 1.32 1.38 2.70 0.82 14.20%

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