[D&O] YoY TTM 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- -257.91%
YoY- -386.68%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 281,003 185,389 153,640 258,428 125,632 122,039 123,766 14.62%
PBT 5,357 -6,805 -53,366 -30,887 9,760 20,875 22,917 -21.49%
Tax -333 -1,197 -1,001 4,133 -535 -2,724 -2,240 -27.19%
NP 5,024 -8,002 -54,367 -26,754 9,225 18,151 20,677 -20.98%
-
NP to SH 1,678 -7,232 -31,931 -20,942 7,305 18,151 20,677 -34.17%
-
Tax Rate 6.22% - - - 5.48% 13.05% 9.77% -
Total Cost 275,979 193,391 208,007 285,182 116,407 103,888 103,089 17.81%
-
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 - - - - 2,571 3,638 2,193 -
Div Payout % - - - - 35.20% 20.05% 10.61% -
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 1.79% -4.32% -35.39% -10.35% 7.34% 14.87% 16.71% -
ROE 1.32% -5.57% -24.06% -13.00% 4.04% 10.22% 12.67% -
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 27.99 18.78 15.63 26.50 17.33 16.69 16.92 8.74%
EPS 0.17 -0.73 -3.25 -2.15 1.01 2.48 2.83 -37.39%
DPS 0.00 0.00 0.00 0.00 0.35 0.50 0.30 -
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 22.67 14.96 12.40 20.85 10.14 9.85 9.99 14.61%
EPS 0.14 -0.58 -2.58 -1.69 0.59 1.46 1.67 -33.81%
DPS 0.00 0.00 0.00 0.00 0.21 0.29 0.18 -
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 1.30 0.75 1.09 1.09 1.33 1.80 2.07 -7.45%
P/EPS 218.39 -19.11 -5.23 -13.51 22.82 12.09 12.38 61.27%
EY 0.46 -5.23 -19.11 -7.40 4.38 8.27 8.07 -37.93%
DY 0.00 0.00 0.00 0.00 1.52 1.67 0.86 -
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 1.11 0.85 1.09 0.98 2.02 1.50 2.25 -11.09%
P/EPS 185.48 -21.84 -5.23 -12.11 34.73 10.07 13.45 54.79%
EY 0.54 -4.58 -19.11 -8.26 2.88 9.93 7.44 -35.38%
DY 0.00 0.00 0.00 0.00 1.00 2.00 0.79 -
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