[D&O] YoY 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- 58.42%
YoY- 118.96%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 208,649 89,162 115,036 113,264 101,770 100,839 113,084 10.73%
PBT 36,982 983 8,151 11,798 7,654 6,677 6,136 34.86%
Tax -6,892 -195 -1,438 -2,669 -1,049 -609 -311 67.51%
NP 30,090 788 6,713 9,129 6,605 6,068 5,825 31.44%
-
NP to SH 26,788 686 5,966 8,130 3,713 3,277 4,015 37.16%
-
Tax Rate 18.64% 19.84% 17.64% 22.62% 13.71% 9.12% 5.07% -
Total Cost 178,559 88,374 108,323 104,135 95,165 94,771 107,259 8.85%
-
Net Worth 467,715 360,624 334,618 297,930 204,415 186,788 145,127 21.51%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 467,715 360,624 334,618 297,930 204,415 186,788 145,127 21.51%
NOSH 1,180,927 1,128,564 1,108,779 1,038,867 1,003,513 993,030 979,268 3.16%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.42% 0.88% 5.84% 8.06% 6.49% 6.02% 5.15% -
ROE 5.73% 0.19% 1.78% 2.73% 1.82% 1.75% 2.77% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.72 7.91 10.38 10.91 10.14 10.15 11.55 7.38%
EPS 2.04 0.06 0.37 0.78 0.37 0.33 0.41 30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3972 0.3199 0.302 0.287 0.2037 0.1881 0.1482 17.84%
Adjusted Per Share Value based on latest NOSH - 1,038,867
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.83 7.19 9.28 9.14 8.21 8.14 9.12 10.74%
EPS 2.16 0.06 0.48 0.66 0.30 0.26 0.32 37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3773 0.2909 0.27 0.2404 0.1649 0.1507 0.1171 21.50%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.69 0.725 0.52 0.71 0.625 0.265 0.265 -
P/RPS 26.47 9.17 5.01 6.51 6.16 2.61 2.29 50.31%
P/EPS 206.16 1,191.39 96.57 90.66 168.92 80.30 64.63 21.30%
EY 0.49 0.08 1.04 1.10 0.59 1.25 1.55 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.81 2.27 1.72 2.47 3.07 1.41 1.79 36.91%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 -
Price 5.22 0.845 0.55 0.75 0.605 0.35 0.26 -
P/RPS 29.46 10.68 5.30 6.87 5.97 3.45 2.25 53.46%
P/EPS 229.46 1,388.59 102.15 95.76 163.51 106.06 63.41 23.88%
EY 0.44 0.07 0.98 1.04 0.61 0.94 1.58 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.14 2.64 1.82 2.61 2.97 1.86 1.75 39.89%

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