[D&O] QoQ 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 205,654 209,572 158,858 89,162 118,189 150,465 125,749 38.76%
PBT 35,678 39,832 20,030 983 5,491 18,960 11,708 110.04%
Tax -5,943 -6,050 -3,596 -195 -1,120 -3,439 -1,666 133.28%
NP 29,735 33,782 16,434 788 4,371 15,521 10,042 106.06%
-
NP to SH 26,505 30,320 14,731 686 3,914 13,853 9,014 105.11%
-
Tax Rate 16.66% 15.19% 17.95% 19.84% 20.40% 18.14% 14.23% -
Total Cost 175,919 175,790 142,424 88,374 113,818 134,944 115,707 32.18%
-
Net Worth 450,075 411,170 379,747 360,624 356,737 354,362 348,179 18.64%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 8,731 - 7,374 - - - 5,551 35.21%
Div Payout % 32.94% - 50.06% - - - 61.59% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 450,075 411,170 379,747 360,624 356,737 354,362 348,179 18.64%
NOSH 1,167,791 1,153,942 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 3.34%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.46% 16.12% 10.35% 0.88% 3.70% 10.32% 7.99% -
ROE 5.89% 7.37% 3.88% 0.19% 1.10% 3.91% 2.59% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.67 18.28 14.00 7.91 10.56 13.49 11.33 34.44%
EPS 2.28 2.43 1.30 0.06 0.35 1.07 0.81 99.23%
DPS 0.75 0.00 0.65 0.00 0.00 0.00 0.50 31.00%
NAPS 0.3866 0.3587 0.3347 0.3199 0.3188 0.3178 0.3136 14.95%
Adjusted Per Share Value based on latest NOSH - 1,128,564
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.59 16.91 12.82 7.19 9.54 12.14 10.15 38.71%
EPS 2.14 2.45 1.19 0.06 0.32 1.12 0.73 104.69%
DPS 0.70 0.00 0.59 0.00 0.00 0.00 0.45 34.21%
NAPS 0.3631 0.3317 0.3064 0.2909 0.2878 0.2859 0.2809 18.64%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.11 2.28 1.04 0.725 0.53 0.85 0.58 -
P/RPS 23.27 12.47 7.43 9.17 5.02 6.30 5.12 174.12%
P/EPS 180.53 86.20 80.10 1,191.39 151.53 68.42 71.44 85.42%
EY 0.55 1.16 1.25 0.08 0.66 1.46 1.40 -46.32%
DY 0.18 0.00 0.63 0.00 0.00 0.00 0.86 -64.71%
P/NAPS 10.63 6.36 3.11 2.27 1.66 2.67 1.85 220.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 -
Price 4.40 3.33 1.52 0.845 0.755 0.785 0.69 -
P/RPS 24.91 18.21 10.86 10.68 7.15 5.82 6.09 155.54%
P/EPS 193.26 125.89 117.07 1,388.59 215.85 63.19 84.99 72.83%
EY 0.52 0.79 0.85 0.07 0.46 1.58 1.18 -42.06%
DY 0.17 0.00 0.43 0.00 0.00 0.00 0.72 -61.76%
P/NAPS 11.38 9.28 4.54 2.64 2.37 2.47 2.20 198.79%

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