[D&O] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9130.66%
YoY- -1072.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 100,496 51,182 46,457 35,655 43,391 35,239 30,843 21.73%
PBT 2,738 -3,189 -1,525 -44,750 7,856 4,531 7,532 -15.50%
Tax -458 -646 -342 4,649 -12 -948 -289 7.96%
NP 2,280 -3,835 -1,867 -40,101 7,844 3,583 7,243 -17.50%
-
NP to SH 1,506 -4,146 -3,047 -31,015 3,189 3,583 7,243 -23.01%
-
Tax Rate 16.73% - - - 0.15% 20.92% 3.84% -
Total Cost 98,216 55,017 48,324 75,756 35,547 31,656 23,600 26.79%
-
Net Worth 127,407 129,809 132,691 161,121 180,685 177,687 163,223 -4.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,407 129,809 132,691 161,121 180,685 177,687 163,223 -4.04%
NOSH 1,003,999 987,142 982,903 975,314 724,772 731,224 731,616 5.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.27% -7.49% -4.02% -112.47% 18.08% 10.17% 23.48% -
ROE 1.18% -3.19% -2.30% -19.25% 1.76% 2.02% 4.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.01 5.18 4.73 3.66 5.99 4.82 4.22 15.46%
EPS 0.15 -0.42 -0.31 -3.18 0.44 0.49 0.99 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.1315 0.135 0.1652 0.2493 0.243 0.2231 -8.96%
Adjusted Per Share Value based on latest NOSH - 975,314
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.11 4.13 3.75 2.88 3.50 2.84 2.49 21.72%
EPS 0.12 -0.33 -0.25 -2.50 0.26 0.29 0.58 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1047 0.1071 0.13 0.1458 0.1434 0.1317 -4.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.365 0.14 0.17 0.29 0.23 0.30 0.35 -
P/RPS 3.65 2.70 3.60 7.93 3.84 6.23 8.30 -12.78%
P/EPS 243.33 -33.33 -54.84 -9.12 52.27 61.22 35.35 37.88%
EY 0.41 -3.00 -1.82 -10.97 1.91 1.63 2.83 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 1.06 1.26 1.76 0.92 1.23 1.57 10.63%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 23/11/11 24/11/10 19/11/09 24/11/08 21/11/07 -
Price 0.31 0.16 0.17 0.26 0.35 0.25 0.38 -
P/RPS 3.10 3.09 3.60 7.11 5.85 5.19 9.01 -16.27%
P/EPS 206.67 -38.10 -54.84 -8.18 79.55 51.02 38.38 32.35%
EY 0.48 -2.63 -1.82 -12.23 1.26 1.96 2.61 -24.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.22 1.26 1.57 1.40 1.03 1.70 6.20%

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