[D&O] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 50.28%
YoY- -14.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 214,723 983,028 735,826 483,667 241,604 846,545 588,869 -48.99%
PBT -1,203 90,532 78,060 59,737 39,152 138,103 94,090 -
Tax 1,829 -7,088 -9,542 -8,653 -5,189 -14,302 -13,393 -
NP 626 83,444 68,518 51,084 33,963 123,801 80,697 -96.09%
-
NP to SH 863 75,148 61,588 45,834 30,499 110,529 71,891 -94.77%
-
Tax Rate - 7.83% 12.22% 14.49% 13.25% 10.36% 14.23% -
Total Cost 214,097 899,584 667,308 432,583 207,641 722,744 508,172 -43.82%
-
Net Worth 856,152 823,021 818,030 795,111 794,368 750,751 512,201 40.88%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 16,084 16,083 9,649 9,649 18,172 17,863 -
Div Payout % - 21.40% 26.11% 21.05% 31.64% 16.44% 24.85% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 856,152 823,021 818,030 795,111 794,368 750,751 512,201 40.88%
NOSH 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 1,198,642 2.16%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.29% 8.49% 9.31% 10.56% 14.06% 14.62% 13.70% -
ROE 0.10% 9.13% 7.53% 5.76% 3.84% 14.72% 14.04% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.35 79.45 59.48 39.10 19.53 69.88 49.45 -50.28%
EPS 0.07 5.68 4.74 3.47 2.47 8.84 5.87 -94.79%
DPS 0.00 1.30 1.30 0.78 0.78 1.50 1.50 -
NAPS 0.6918 0.6652 0.6612 0.6427 0.6421 0.6197 0.4301 37.31%
Adjusted Per Share Value based on latest NOSH - 1,237,142
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.34 79.39 59.42 39.06 19.51 68.36 47.55 -48.98%
EPS 0.07 6.07 4.97 3.70 2.46 8.93 5.81 -94.75%
DPS 0.00 1.30 1.30 0.78 0.78 1.47 1.44 -
NAPS 0.6914 0.6646 0.6606 0.6421 0.6415 0.6063 0.4136 40.89%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.32 4.28 4.03 3.85 4.50 5.90 5.72 -
P/RPS 24.90 5.39 6.78 9.85 23.04 8.44 11.57 66.76%
P/EPS 6,195.04 70.47 80.96 103.92 182.54 64.67 94.75 1527.10%
EY 0.02 1.42 1.24 0.96 0.55 1.55 1.06 -92.92%
DY 0.00 0.30 0.32 0.20 0.17 0.25 0.26 -
P/NAPS 6.24 6.43 6.09 5.99 7.01 9.52 13.30 -39.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 24/11/21 -
Price 3.89 4.54 3.75 4.09 3.70 4.68 5.87 -
P/RPS 22.42 5.71 6.31 10.46 18.95 6.70 11.87 52.85%
P/EPS 5,578.40 74.75 75.33 110.40 150.08 51.30 97.24 1391.12%
EY 0.02 1.34 1.33 0.91 0.67 1.95 1.03 -92.79%
DY 0.00 0.29 0.35 0.19 0.21 0.32 0.26 -
P/NAPS 5.62 6.83 5.67 6.36 5.76 7.55 13.65 -44.68%

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