[D&O] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.0%
YoY- 72.26%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 231,689 180,664 142,838 266,164 117,480 117,643 126,303 10.63%
PBT -570 -5,141 -96,591 21,719 6,435 23,876 20,265 -
Tax -521 -893 3,990 -528 -1,471 -2,065 -2,567 -23.32%
NP -1,091 -6,034 -92,601 21,191 4,964 21,811 17,698 -
-
NP to SH -3,974 -6,133 -59,899 13,262 7,699 21,811 17,698 -
-
Tax Rate - - - 2.43% 22.86% 8.65% 12.67% -
Total Cost 232,780 186,698 235,439 244,973 112,516 95,832 108,605 13.53%
-
Net Worth 125,631 129,104 0 176,668 182,357 173,279 155,732 -3.51%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 2,571 3,638 2,193 -
Div Payout % - - - - 33.40% 16.68% 12.40% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 125,631 129,104 0 176,668 182,357 173,279 155,732 -3.51%
NOSH 1,006,666 958,461 1,340,000 671,999 736,499 727,761 730,450 5.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -0.47% -3.34% -64.83% 7.96% 4.23% 18.54% 14.01% -
ROE -3.16% -4.75% 0.00% 7.51% 4.22% 12.59% 11.36% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.02 18.85 10.66 39.61 15.95 16.17 17.29 4.88%
EPS -0.39 -0.64 -4.47 1.97 1.05 3.00 2.42 -
DPS 0.00 0.00 0.00 0.00 0.35 0.50 0.30 -
NAPS 0.1248 0.1347 0.00 0.2629 0.2476 0.2381 0.2132 -8.53%
Adjusted Per Share Value based on latest NOSH - 671,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.69 14.58 11.52 21.47 9.48 9.49 10.19 10.62%
EPS -0.32 -0.49 -4.83 1.07 0.62 1.76 1.43 -
DPS 0.00 0.00 0.00 0.00 0.21 0.29 0.18 -
NAPS 0.1014 0.1042 0.00 0.1425 0.1471 0.1398 0.1256 -3.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.175 0.14 0.21 0.70 0.17 0.26 0.35 -
P/RPS 0.76 0.74 1.97 1.77 1.07 1.61 2.02 -15.02%
P/EPS -44.33 -21.88 -4.70 35.47 16.26 8.68 14.45 -
EY -2.26 -4.57 -21.29 2.82 6.15 11.53 6.92 -
DY 0.00 0.00 0.00 0.00 2.05 1.92 0.86 -
P/NAPS 1.40 1.04 0.00 2.66 0.69 1.09 1.64 -2.60%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 24/08/11 26/08/10 24/08/09 27/08/08 28/08/07 -
Price 0.34 0.14 0.19 0.37 0.23 0.26 0.34 -
P/RPS 1.48 0.74 1.78 0.93 1.44 1.61 1.97 -4.65%
P/EPS -86.13 -21.88 -4.25 18.75 22.00 8.68 14.03 -
EY -1.16 -4.57 -23.53 5.33 4.54 11.53 7.13 -
DY 0.00 0.00 0.00 0.00 1.52 1.92 0.88 -
P/NAPS 2.72 1.04 0.00 1.41 0.93 1.09 1.59 9.35%

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