[D&O] YoY 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- -82.47%
YoY- -88.5%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 219,969 242,062 208,649 89,162 115,036 113,264 101,770 13.70%
PBT 749 20,585 36,982 983 8,151 11,798 7,654 -32.10%
Tax -300 -3,464 -6,892 -195 -1,438 -2,669 -1,049 -18.82%
NP 449 17,121 30,090 788 6,713 9,129 6,605 -36.10%
-
NP to SH 716 15,335 26,788 686 5,966 8,130 3,713 -23.98%
-
Tax Rate 40.05% 16.83% 18.64% 19.84% 17.64% 22.62% 13.71% -
Total Cost 219,520 224,941 178,559 88,374 108,323 104,135 95,165 14.94%
-
Net Worth 847,162 795,111 467,715 360,624 334,618 297,930 204,415 26.72%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 847,162 795,111 467,715 360,624 334,618 297,930 204,415 26.72%
NOSH 1,237,874 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 1,003,513 3.55%
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 0.20% 7.07% 14.42% 0.88% 5.84% 8.06% 6.49% -
ROE 0.08% 1.93% 5.73% 0.19% 1.78% 2.73% 1.82% -
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 17.77 19.57 17.72 7.91 10.38 10.91 10.14 9.79%
EPS 0.06 1.00 2.04 0.06 0.37 0.78 0.37 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 17.75 19.53 16.83 7.19 9.28 9.14 8.21 13.70%
EPS 0.06 1.24 2.16 0.06 0.48 0.66 0.30 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6835 0.6415 0.3773 0.2909 0.27 0.2404 0.1649 26.72%
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 20.71 19.68 26.47 9.17 5.01 6.51 6.16 22.38%
P/EPS 6,361.97 310.60 206.16 1,191.39 96.57 90.66 168.92 83.03%
EY 0.02 0.32 0.49 0.08 1.04 1.10 0.59 -43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 21.38 20.90 29.46 10.68 5.30 6.87 5.97 23.67%
P/EPS 6,569.43 329.96 229.46 1,388.59 102.15 95.76 163.51 85.01%
EY 0.02 0.30 0.44 0.07 0.98 1.04 0.61 -43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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