[D&O] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -1.23%
YoY- -26.62%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 242,062 208,649 89,162 115,036 113,264 101,770 100,839 15.70%
PBT 20,585 36,982 983 8,151 11,798 7,654 6,677 20.63%
Tax -3,464 -6,892 -195 -1,438 -2,669 -1,049 -609 33.58%
NP 17,121 30,090 788 6,713 9,129 6,605 6,068 18.86%
-
NP to SH 15,335 26,788 686 5,966 8,130 3,713 3,277 29.31%
-
Tax Rate 16.83% 18.64% 19.84% 17.64% 22.62% 13.71% 9.12% -
Total Cost 224,941 178,559 88,374 108,323 104,135 95,165 94,771 15.48%
-
Net Worth 795,111 467,715 360,624 334,618 297,930 204,415 186,788 27.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 795,111 467,715 360,624 334,618 297,930 204,415 186,788 27.29%
NOSH 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 1,003,513 993,030 3.72%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.07% 14.42% 0.88% 5.84% 8.06% 6.49% 6.02% -
ROE 1.93% 5.73% 0.19% 1.78% 2.73% 1.82% 1.75% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.57 17.72 7.91 10.38 10.91 10.14 10.15 11.55%
EPS 1.00 2.04 0.06 0.37 0.78 0.37 0.33 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6427 0.3972 0.3199 0.302 0.287 0.2037 0.1881 22.71%
Adjusted Per Share Value based on latest NOSH - 1,108,779
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.53 16.83 7.19 9.28 9.14 8.21 8.14 15.69%
EPS 1.24 2.16 0.06 0.48 0.66 0.30 0.26 29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6415 0.3773 0.2909 0.27 0.2404 0.1649 0.1507 27.29%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.85 4.69 0.725 0.52 0.71 0.625 0.265 -
P/RPS 19.68 26.47 9.17 5.01 6.51 6.16 2.61 40.01%
P/EPS 310.60 206.16 1,191.39 96.57 90.66 168.92 80.30 25.27%
EY 0.32 0.49 0.08 1.04 1.10 0.59 1.25 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.99 11.81 2.27 1.72 2.47 3.07 1.41 27.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 -
Price 4.09 5.22 0.845 0.55 0.75 0.605 0.35 -
P/RPS 20.90 29.46 10.68 5.30 6.87 5.97 3.45 34.99%
P/EPS 329.96 229.46 1,388.59 102.15 95.76 163.51 106.06 20.81%
EY 0.30 0.44 0.07 0.98 1.04 0.61 0.94 -17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.36 13.14 2.64 1.82 2.61 2.97 1.86 22.72%

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