[D&O] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 158.44%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 113,055 490,775 350,191 226,345 113,081 463,337 330,811 -51.15%
PBT 8,252 52,123 35,084 21,667 9,868 45,719 30,706 -58.38%
Tax -1,469 -9,921 -6,735 -4,889 -2,220 -9,464 -6,027 -61.01%
NP 6,783 42,202 28,349 16,778 7,648 36,255 24,679 -57.76%
-
NP to SH 6,040 35,961 23,635 13,263 5,132 22,369 15,429 -46.51%
-
Tax Rate 17.80% 19.03% 19.20% 22.56% 22.50% 20.70% 19.63% -
Total Cost 106,272 448,573 321,842 209,567 105,433 427,082 306,132 -50.63%
-
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 208,938 36.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 5,496 5,200 - - 10,023 4,977 -
Div Payout % - 15.28% 22.00% - - 44.81% 32.26% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 208,938 36.21%
NOSH 1,106,774 1,102,433 1,040,799 1,038,867 1,008,316 1,004,030 995,419 7.33%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.00% 8.60% 8.10% 7.41% 6.76% 7.82% 7.46% -
ROE 1.82% 10.44% 7.63% 4.45% 1.73% 10.26% 7.38% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.23 44.65 33.67 21.80 11.23 46.22 33.23 -54.43%
EPS 0.55 3.44 2.30 1.30 0.51 2.24 1.55 -49.91%
DPS 0.00 0.50 0.50 0.00 0.00 1.00 0.50 -
NAPS 0.3004 0.3135 0.2977 0.287 0.2944 0.2176 0.2099 27.02%
Adjusted Per Share Value based on latest NOSH - 1,038,867
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.12 39.60 28.25 18.26 9.12 37.38 26.69 -51.15%
EPS 0.49 2.90 1.91 1.07 0.41 1.80 1.24 -46.18%
DPS 0.00 0.44 0.42 0.00 0.00 0.81 0.40 -
NAPS 0.2679 0.278 0.2498 0.2404 0.2392 0.176 0.1686 36.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.685 0.715 0.905 0.71 0.61 0.745 0.545 -
P/RPS 6.70 1.60 2.69 3.26 5.43 1.61 1.64 155.77%
P/EPS 125.35 21.86 39.83 55.57 119.72 33.38 35.16 133.55%
EY 0.80 4.58 2.51 1.80 0.84 3.00 2.84 -57.06%
DY 0.00 0.70 0.55 0.00 0.00 1.34 0.92 -
P/NAPS 2.28 2.28 3.04 2.47 2.07 3.42 2.60 -8.39%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 20/02/19 28/11/18 21/08/18 23/05/18 22/02/18 29/11/17 -
Price 0.61 0.785 0.845 0.75 0.655 0.665 0.67 -
P/RPS 5.96 1.76 2.51 3.44 5.83 1.44 2.02 105.84%
P/EPS 111.62 23.99 37.19 58.70 128.55 29.80 43.23 88.31%
EY 0.90 4.17 2.69 1.70 0.78 3.36 2.31 -46.68%
DY 0.00 0.64 0.59 0.00 0.00 1.50 0.75 -
P/NAPS 2.03 2.50 2.84 2.61 2.22 3.06 3.19 -26.03%

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