[D&O] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 17.53%
YoY- -61.68%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 434,692 483,667 414,304 207,351 228,091 226,345 220,132 12.00%
PBT -454 59,737 72,660 6,474 16,403 21,667 15,828 -
Tax 1,529 -8,653 -12,835 -1,315 -2,908 -4,889 -2,192 -
NP 1,075 51,084 59,825 5,159 13,495 16,778 13,636 -34.50%
-
NP to SH 1,578 45,834 53,293 4,600 12,005 13,263 8,699 -24.75%
-
Tax Rate - 14.49% 17.66% 20.31% 17.73% 22.56% 13.85% -
Total Cost 433,617 432,583 354,479 202,192 214,596 209,567 206,496 13.15%
-
Net Worth 847,162 795,111 467,715 360,624 334,618 297,930 201,362 27.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 9,649 8,831 - 5,540 - 4,942 -
Div Payout % - 21.05% 16.57% - 46.15% - 56.82% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 847,162 795,111 467,715 360,624 334,618 297,930 201,362 27.04%
NOSH 1,237,874 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 988,522 3.81%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.25% 10.56% 14.44% 2.49% 5.92% 7.41% 6.19% -
ROE 0.19% 5.76% 11.39% 1.28% 3.59% 4.45% 4.32% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.12 39.10 35.18 18.39 20.59 21.80 22.27 7.88%
EPS 0.13 3.47 4.31 0.41 0.91 1.30 0.88 -27.28%
DPS 0.00 0.78 0.75 0.00 0.50 0.00 0.50 -
NAPS 0.6844 0.6427 0.3972 0.3199 0.302 0.287 0.2037 22.37%
Adjusted Per Share Value based on latest NOSH - 1,128,564
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.07 39.02 33.43 16.73 18.40 18.26 17.76 12.00%
EPS 0.13 3.70 4.30 0.37 0.97 1.07 0.70 -24.45%
DPS 0.00 0.78 0.71 0.00 0.45 0.00 0.40 -
NAPS 0.6835 0.6415 0.3773 0.2909 0.27 0.2404 0.1625 27.03%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.68 3.85 4.69 0.725 0.52 0.71 0.625 -
P/RPS 10.48 9.85 13.33 3.94 2.53 3.26 2.81 24.51%
P/EPS 2,886.67 103.92 103.63 177.67 47.99 55.57 71.02 85.37%
EY 0.03 0.96 0.96 0.56 2.08 1.80 1.41 -47.34%
DY 0.00 0.20 0.16 0.00 0.96 0.00 0.80 -
P/NAPS 5.38 5.99 11.81 2.27 1.72 2.47 3.07 9.79%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 -
Price 3.80 4.09 5.22 0.845 0.55 0.75 0.605 -
P/RPS 10.82 10.46 14.84 4.59 2.67 3.44 2.72 25.86%
P/EPS 2,980.80 110.40 115.34 207.08 50.76 58.70 68.75 87.37%
EY 0.03 0.91 0.87 0.48 1.97 1.70 1.45 -47.58%
DY 0.00 0.19 0.14 0.00 0.91 0.00 0.83 -
P/NAPS 5.55 6.36 13.14 2.64 1.82 2.61 2.97 10.97%

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