[D&O] YoY Quarter 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- -53.45%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 128,642 106,961 90,976 108,394 48,475 41,639 24,995 31.36%
PBT 12,171 4,081 1,466 954 1,865 -1,388 -50,910 -
Tax -4,927 -415 -4 448 1,291 326 -220 67.81%
NP 7,244 3,666 1,462 1,402 3,156 -1,062 -51,130 -
-
NP to SH 3,799 2,057 132 701 1,939 526 -27,966 -
-
Tax Rate 40.48% 10.17% 0.27% -46.96% -69.22% - - -
Total Cost 121,398 103,295 89,514 106,992 45,319 42,701 76,125 8.08%
-
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 5.63% 3.43% 1.61% 1.29% 6.51% -2.55% -204.56% -
ROE 1.94% 1.12% 0.07% 0.55% 1.45% 0.41% -20.83% -
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 13.08 10.92 6.89 10.82 4.85 4.41 2.57 31.12%
EPS 0.38 0.21 0.01 0.07 0.20 0.05 -2.87 -
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 10.38 8.63 7.34 8.75 3.91 3.36 2.02 31.33%
EPS 0.31 0.17 0.01 0.06 0.16 0.04 -2.26 -
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 2.29 3.34 4.64 3.19 2.88 3.86 9.36 -20.89%
P/EPS 77.67 173.81 3,200.00 492.86 72.12 305.42 -8.36 -
EY 1.29 0.58 0.03 0.20 1.39 0.33 -11.96 -
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 3.06 3.34 3.63 2.59 2.47 4.09 7.41 -13.69%
P/EPS 103.55 173.81 2,500.00 400.00 61.82 323.38 -6.62 -
EY 0.97 0.58 0.04 0.25 1.62 0.31 -15.11 -
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