[D&O] YoY Cumulative Quarter 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- -252.74%
YoY- -132.86%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 224,396 132,032 92,568 82,575 122,244 64,139 54,931 26.42%
PBT 3,075 755 -2,228 654 3,066 152 9,630 -17.31%
Tax -1,369 -1,166 -877 -1,246 -281 -97 -737 10.86%
NP 1,706 -411 -3,105 -592 2,785 55 8,893 -24.04%
-
NP to SH -140 -1,767 -3,612 -724 2,203 2,758 8,893 -
-
Tax Rate 44.52% 154.44% - 190.52% 9.17% 63.82% 7.65% -
Total Cost 222,690 132,443 95,673 83,167 119,459 64,084 46,038 30.03%
-
Net Worth 0 122,511 131,496 0 193,056 179,705 173,559 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 122,511 131,496 0 193,056 179,705 173,559 -
NOSH 1,400,000 981,666 976,216 1,013,333 734,333 725,789 728,934 11.48%
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 0.76% -0.31% -3.35% -0.72% 2.28% 0.09% 16.19% -
ROE 0.00% -1.44% -2.75% 0.00% 1.14% 1.53% 5.12% -
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 16.03 13.45 9.48 8.15 16.65 8.84 7.54 13.38%
EPS -0.01 -0.18 -0.37 -0.07 0.23 0.38 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 18.10 10.65 7.47 6.66 9.86 5.17 4.43 26.42%
EPS -0.01 -0.14 -0.29 -0.06 0.18 0.22 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0988 0.1061 0.00 0.1558 0.145 0.14 -
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 2.25 1.30 1.48 2.58 4.20 1.92 3.45 -6.87%
P/EPS -3,600.00 -97.22 -37.84 -293.92 233.33 44.74 21.31 -
EY -0.03 -1.03 -2.64 -0.34 0.43 2.24 4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.12 2.53 1.48 2.33 2.22 2.60 3.45 -7.79%
P/EPS -3,400.00 -188.89 -37.84 -265.93 123.33 60.53 21.31 -
EY -0.03 -0.53 -2.64 -0.38 0.81 1.65 4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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