[D&O] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 77.37%
YoY- 106.44%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 226,345 113,081 463,337 330,811 220,132 118,362 430,100 -34.89%
PBT 21,667 9,868 45,719 30,706 15,828 8,174 29,576 -18.78%
Tax -4,889 -2,220 -9,464 -6,027 -2,192 -1,143 -8,513 -30.97%
NP 16,778 7,648 36,255 24,679 13,636 7,031 21,063 -14.10%
-
NP to SH 13,263 5,132 22,369 15,429 8,699 4,986 11,273 11.48%
-
Tax Rate 22.56% 22.50% 20.70% 19.63% 13.85% 13.98% 28.78% -
Total Cost 209,567 105,433 427,082 306,132 206,496 111,331 409,037 -36.04%
-
Net Worth 297,930 296,521 218,116 208,938 201,362 206,819 197,722 31.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,023 4,977 4,942 4,986 - -
Div Payout % - - 44.81% 32.26% 56.82% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 297,930 296,521 218,116 208,938 201,362 206,819 197,722 31.53%
NOSH 1,038,867 1,008,316 1,004,030 995,419 988,522 997,200 992,086 3.12%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.41% 6.76% 7.82% 7.46% 6.19% 5.94% 4.90% -
ROE 4.45% 1.73% 10.26% 7.38% 4.32% 2.41% 5.70% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.80 11.23 46.22 33.23 22.27 11.87 43.35 -36.84%
EPS 1.30 0.51 2.24 1.55 0.88 0.50 1.14 9.17%
DPS 0.00 0.00 1.00 0.50 0.50 0.50 0.00 -
NAPS 0.287 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 27.60%
Adjusted Per Share Value based on latest NOSH - 1,004,477
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.26 9.12 37.38 26.69 17.76 9.55 34.70 -34.89%
EPS 1.07 0.41 1.80 1.24 0.70 0.40 0.91 11.43%
DPS 0.00 0.00 0.81 0.40 0.40 0.40 0.00 -
NAPS 0.2404 0.2392 0.176 0.1686 0.1625 0.1669 0.1595 31.55%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.71 0.61 0.745 0.545 0.625 0.62 0.30 -
P/RPS 3.26 5.43 1.61 1.64 2.81 5.22 0.69 182.36%
P/EPS 55.57 119.72 33.38 35.16 71.02 124.00 26.40 64.46%
EY 1.80 0.84 3.00 2.84 1.41 0.81 3.79 -39.21%
DY 0.00 0.00 1.34 0.92 0.80 0.81 0.00 -
P/NAPS 2.47 2.07 3.42 2.60 3.07 2.99 1.51 38.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 -
Price 0.75 0.655 0.665 0.67 0.605 0.645 0.40 -
P/RPS 3.44 5.83 1.44 2.02 2.72 5.43 0.92 141.48%
P/EPS 58.70 128.55 29.80 43.23 68.75 129.00 35.20 40.75%
EY 1.70 0.78 3.36 2.31 1.45 0.78 2.84 -29.04%
DY 0.00 0.00 1.50 0.75 0.83 0.78 0.00 -
P/NAPS 2.61 2.22 3.06 3.19 2.97 3.11 2.01 19.07%

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