[D&O] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.6%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 198,373 203,953 224,396 132,032 92,568 82,575 122,244 8.39%
PBT 10,483 8,842 3,075 755 -2,228 654 3,066 22.71%
Tax -903 -647 -1,369 -1,166 -877 -1,246 -281 21.45%
NP 9,580 8,195 1,706 -411 -3,105 -592 2,785 22.84%
-
NP to SH 4,954 4,511 -140 -1,767 -3,612 -724 2,203 14.44%
-
Tax Rate 8.61% 7.32% 44.52% 154.44% - 190.52% 9.17% -
Total Cost 188,793 195,758 222,690 132,443 95,673 83,167 119,459 7.91%
-
Net Worth 186,369 145,332 0 122,511 131,496 0 193,056 -0.58%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 186,369 145,332 0 122,511 131,496 0 193,056 -0.58%
NOSH 990,800 980,652 1,400,000 981,666 976,216 1,013,333 734,333 5.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.83% 4.02% 0.76% -0.31% -3.35% -0.72% 2.28% -
ROE 2.66% 3.10% 0.00% -1.44% -2.75% 0.00% 1.14% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.02 20.80 16.03 13.45 9.48 8.15 16.65 3.11%
EPS 0.50 0.46 -0.01 -0.18 -0.37 -0.07 0.23 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1482 0.00 0.1248 0.1347 0.00 0.2629 -5.42%
Adjusted Per Share Value based on latest NOSH - 1,006,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.00 16.45 18.10 10.65 7.47 6.66 9.86 8.39%
EPS 0.40 0.36 -0.01 -0.14 -0.29 -0.06 0.18 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1173 0.00 0.0988 0.1061 0.00 0.1558 -0.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.265 0.265 0.36 0.175 0.14 0.21 0.70 -
P/RPS 1.32 1.27 2.25 1.30 1.48 2.58 4.20 -17.52%
P/EPS 53.00 57.61 -3,600.00 -97.22 -37.84 -293.92 233.33 -21.87%
EY 1.89 1.74 -0.03 -1.03 -2.64 -0.34 0.43 27.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.79 0.00 1.40 1.04 0.00 2.66 -10.02%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 26/08/10 -
Price 0.35 0.26 0.34 0.34 0.14 0.19 0.37 -
P/RPS 1.75 1.25 2.12 2.53 1.48 2.33 2.22 -3.88%
P/EPS 70.00 56.52 -3,400.00 -188.89 -37.84 -265.93 123.33 -8.99%
EY 1.43 1.77 -0.03 -0.53 -2.64 -0.38 0.81 9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.75 0.00 2.72 1.04 0.00 1.41 4.72%

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