[D&O] QoQ 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- -49.72%
YoY- -42.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 214,723 247,202 252,159 242,062 241,604 257,676 174,565 14.81%
PBT -1,203 12,473 18,322 20,585 39,152 44,013 21,430 -
Tax 1,829 2,454 -889 -3,464 -5,189 -909 -558 -
NP 626 14,927 17,433 17,121 33,963 43,104 20,872 -90.36%
-
NP to SH 863 13,560 15,753 15,335 30,499 38,639 18,598 -87.11%
-
Tax Rate - -19.67% 4.85% 16.83% 13.25% 2.07% 2.60% -
Total Cost 214,097 232,275 234,726 224,941 207,641 214,572 153,693 24.75%
-
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 - - 6,433 - 9,649 - 8,931 -
Div Payout % - - 40.84% - 31.64% - 48.02% -
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% 6.04% 6.91% 7.07% 14.06% 16.73% 11.96% -
ROE 0.10% 1.65% 1.93% 1.93% 3.84% 5.15% 3.63% -
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 19.98 20.38 19.57 19.53 21.27 14.66 11.89%
EPS 0.07 0.94 1.27 1.00 2.47 2.96 1.56 -87.39%
DPS 0.00 0.00 0.52 0.00 0.78 0.00 0.75 -
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 17.32 19.94 20.34 19.53 19.49 20.79 14.08 14.82%
EPS 0.07 1.09 1.27 1.24 2.46 3.12 1.50 -87.06%
DPS 0.00 0.00 0.52 0.00 0.78 0.00 0.72 -
NAPS 0.6907 0.664 0.66 0.6415 0.6409 0.6057 0.4132 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 21.42 19.77 19.68 23.04 27.74 39.02 -25.89%
P/EPS 6,195.04 390.52 316.50 310.60 182.54 184.99 366.27 560.05%
EY 0.02 0.26 0.32 0.32 0.55 0.54 0.27 -82.39%
DY 0.00 0.00 0.13 0.00 0.17 0.00 0.13 -
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 22.72 18.40 20.90 18.95 22.00 40.05 -32.10%
P/EPS 5,578.40 414.24 294.51 329.96 150.08 146.74 375.88 504.90%
EY 0.02 0.24 0.34 0.30 0.67 0.68 0.27 -82.39%
DY 0.00 0.00 0.14 0.00 0.21 0.00 0.13 -
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