[D&O] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 50.87%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 220,132 118,362 430,100 301,458 198,373 97,533 433,109 -36.33%
PBT 15,828 8,174 29,576 17,404 10,483 3,806 19,115 -11.83%
Tax -2,192 -1,143 -8,513 -3,586 -903 -294 -1,555 25.74%
NP 13,636 7,031 21,063 13,818 9,580 3,512 17,560 -15.52%
-
NP to SH 8,699 4,986 11,273 7,474 4,954 1,677 10,225 -10.22%
-
Tax Rate 13.85% 13.98% 28.78% 20.60% 8.61% 7.72% 8.13% -
Total Cost 206,496 111,331 409,037 287,640 188,793 94,021 415,549 -37.28%
-
Net Worth 201,362 206,819 197,722 188,030 186,369 184,371 184,541 5.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,942 4,986 - - - - - -
Div Payout % 56.82% 100.00% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 201,362 206,819 197,722 188,030 186,369 184,371 184,541 5.99%
NOSH 988,522 997,200 992,086 983,421 990,800 986,470 983,173 0.36%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.19% 5.94% 4.90% 4.58% 4.83% 3.60% 4.05% -
ROE 4.32% 2.41% 5.70% 3.97% 2.66% 0.91% 5.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.27 11.87 43.35 30.65 20.02 9.89 44.05 -36.56%
EPS 0.88 0.50 1.14 0.76 0.50 0.17 1.04 -10.54%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2074 0.1993 0.1912 0.1881 0.1869 0.1877 5.61%
Adjusted Per Share Value based on latest NOSH - 969,230
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.73 9.53 34.64 24.28 15.98 7.86 34.89 -36.34%
EPS 0.70 0.40 0.91 0.60 0.40 0.14 0.82 -10.01%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1622 0.1666 0.1593 0.1515 0.1501 0.1485 0.1486 6.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.625 0.62 0.30 0.33 0.265 0.32 0.365 -
P/RPS 2.81 5.22 0.69 1.08 1.32 3.24 0.83 125.63%
P/EPS 71.02 124.00 26.40 43.42 53.00 188.24 35.10 60.04%
EY 1.41 0.81 3.79 2.30 1.89 0.53 2.85 -37.47%
DY 0.80 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.99 1.51 1.73 1.41 1.71 1.94 35.83%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 22/02/17 24/11/16 29/08/16 25/05/16 24/02/16 -
Price 0.605 0.645 0.40 0.305 0.35 0.30 0.365 -
P/RPS 2.72 5.43 0.92 0.99 1.75 3.03 0.83 120.78%
P/EPS 68.75 129.00 35.20 40.13 70.00 176.47 35.10 56.61%
EY 1.45 0.78 2.84 2.49 1.43 0.57 2.85 -36.29%
DY 0.83 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.11 2.01 1.60 1.86 1.61 1.94 32.86%

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