[D&O] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 75.09%
YoY- -11.07%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 207,351 118,189 504,305 353,840 228,091 113,055 490,775 -43.72%
PBT 6,474 5,491 47,070 28,110 16,403 8,252 52,123 -75.13%
Tax -1,315 -1,120 -8,013 -4,573 -2,908 -1,469 -9,921 -74.03%
NP 5,159 4,371 39,057 23,537 13,495 6,783 42,202 -75.40%
-
NP to SH 4,600 3,914 34,871 21,019 12,005 6,040 35,961 -74.64%
-
Tax Rate 20.31% 20.40% 17.02% 16.27% 17.73% 17.80% 19.03% -
Total Cost 202,192 113,818 465,248 330,303 214,596 106,272 448,573 -41.24%
-
Net Worth 360,624 356,737 354,362 348,179 334,618 332,022 344,603 3.07%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 11,150 11,102 5,540 - 5,496 -
Div Payout % - - 31.98% 52.82% 46.15% - 15.28% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 360,624 356,737 354,362 348,179 334,618 332,022 344,603 3.07%
NOSH 1,128,564 1,125,749 1,119,001 1,111,570 1,108,779 1,106,774 1,102,433 1.57%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.49% 3.70% 7.74% 6.65% 5.92% 6.00% 8.60% -
ROE 1.28% 1.10% 9.84% 6.04% 3.59% 1.82% 10.44% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.39 10.56 45.23 31.87 20.59 10.23 44.65 -44.67%
EPS 0.41 0.35 2.81 1.73 0.91 0.55 3.44 -75.81%
DPS 0.00 0.00 1.00 1.00 0.50 0.00 0.50 -
NAPS 0.3199 0.3188 0.3178 0.3136 0.302 0.3004 0.3135 1.35%
Adjusted Per Share Value based on latest NOSH - 1,111,570
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.70 9.52 40.62 28.50 18.37 9.11 39.53 -43.72%
EPS 0.37 0.32 2.81 1.69 0.97 0.49 2.90 -74.68%
DPS 0.00 0.00 0.90 0.89 0.45 0.00 0.44 -
NAPS 0.2905 0.2873 0.2854 0.2805 0.2695 0.2674 0.2776 3.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.725 0.53 0.85 0.58 0.52 0.685 0.715 -
P/RPS 3.94 5.02 1.88 1.82 2.53 6.70 1.60 82.45%
P/EPS 177.67 151.53 27.18 30.64 47.99 125.35 21.86 304.75%
EY 0.56 0.66 3.68 3.26 2.08 0.80 4.58 -75.39%
DY 0.00 0.00 1.18 1.72 0.96 0.00 0.70 -
P/NAPS 2.27 1.66 2.67 1.85 1.72 2.28 2.28 -0.29%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 16/06/20 26/02/20 27/11/19 21/08/19 23/05/19 20/02/19 -
Price 0.845 0.755 0.785 0.69 0.55 0.61 0.785 -
P/RPS 4.59 7.15 1.74 2.17 2.67 5.96 1.76 89.57%
P/EPS 207.08 215.85 25.10 36.45 50.76 111.62 23.99 321.34%
EY 0.48 0.46 3.98 2.74 1.97 0.90 4.17 -76.36%
DY 0.00 0.00 1.27 1.45 0.91 0.00 0.64 -
P/NAPS 2.64 2.37 2.47 2.20 1.82 2.03 2.50 3.70%

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