[D&O] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -73.78%
YoY- 107.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 430,099 433,108 421,325 337,784 192,225 170,671 182,507 15.34%
PBT 29,575 19,112 5,221 4,446 -3,552 -2,259 -94,179 -
Tax -8,513 -1,555 -1,581 -1,176 -232 -1,262 4,955 -
NP 21,062 17,557 3,640 3,270 -3,784 -3,521 -89,224 -
-
NP to SH 11,273 10,222 699 440 -5,819 -3,245 -56,972 -
-
Tax Rate 28.78% 8.14% 30.28% 26.45% - - - -
Total Cost 409,037 415,551 417,685 334,514 196,009 174,192 271,731 7.04%
-
Net Worth 196,011 183,856 180,971 126,880 134,150 129,181 134,275 6.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 196,011 183,856 180,971 126,880 134,150 129,181 134,275 6.50%
NOSH 983,499 979,523 1,320,000 1,001,428 998,888 945,000 974,425 0.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.90% 4.05% 0.86% 0.97% -1.97% -2.06% -48.89% -
ROE 5.75% 5.56% 0.39% 0.35% -4.34% -2.51% -42.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.73 44.22 31.92 33.73 19.24 18.06 18.73 15.16%
EPS 1.15 1.04 0.05 0.04 -0.58 -0.34 -5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1877 0.1371 0.1267 0.1343 0.1367 0.1378 6.33%
Adjusted Per Share Value based on latest NOSH - 1,001,428
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.70 34.94 33.99 27.25 15.51 13.77 14.72 15.34%
EPS 0.91 0.82 0.06 0.04 -0.47 -0.26 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1483 0.146 0.1024 0.1082 0.1042 0.1083 6.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.30 0.365 0.32 0.345 0.14 0.17 0.24 -
P/RPS 0.69 0.83 1.00 1.02 0.73 0.94 1.28 -9.77%
P/EPS 26.17 34.98 604.29 785.21 -24.03 -49.51 -4.10 -
EY 3.82 2.86 0.17 0.13 -4.16 -2.02 -24.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.94 2.33 2.72 1.04 1.24 1.74 -2.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 -
Price 0.40 0.365 0.25 0.28 0.12 0.18 0.19 -
P/RPS 0.91 0.83 0.78 0.83 0.62 1.00 1.01 -1.72%
P/EPS 34.90 34.98 472.10 637.27 -20.60 -52.42 -3.25 -
EY 2.87 2.86 0.21 0.16 -4.85 -1.91 -30.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.94 1.82 2.21 0.89 1.32 1.38 6.46%

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