[D&O] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 2.73%
YoY- -15.3%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 219,969 214,723 247,202 252,159 242,062 241,604 257,676 -10.03%
PBT 749 -1,203 12,473 18,322 20,585 39,152 44,013 -93.43%
Tax -300 1,829 2,454 -889 -3,464 -5,189 -909 -52.33%
NP 449 626 14,927 17,433 17,121 33,963 43,104 -95.27%
-
NP to SH 716 863 13,560 15,753 15,335 30,499 38,639 -93.04%
-
Tax Rate 40.05% - -19.67% 4.85% 16.83% 13.25% 2.07% -
Total Cost 219,520 214,097 232,275 234,726 224,941 207,641 214,572 1.53%
-
Net Worth 847,162 856,152 823,021 818,030 795,111 794,368 750,751 8.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 6,433 - 9,649 - -
Div Payout % - - - 40.84% - 31.64% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 847,162 856,152 823,021 818,030 795,111 794,368 750,751 8.41%
NOSH 1,237,874 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 0.03%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.20% 0.29% 6.04% 6.91% 7.07% 14.06% 16.73% -
ROE 0.08% 0.10% 1.65% 1.93% 1.93% 3.84% 5.15% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.77 17.35 19.98 20.38 19.57 19.53 21.27 -11.32%
EPS 0.06 0.07 0.94 1.27 1.00 2.47 2.96 -92.61%
DPS 0.00 0.00 0.00 0.52 0.00 0.78 0.00 -
NAPS 0.6844 0.6918 0.6652 0.6612 0.6427 0.6421 0.6197 6.86%
Adjusted Per Share Value based on latest NOSH - 1,237,223
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.75 17.32 19.94 20.34 19.53 19.49 20.79 -10.02%
EPS 0.06 0.07 1.09 1.27 1.24 2.46 3.12 -92.87%
DPS 0.00 0.00 0.00 0.52 0.00 0.78 0.00 -
NAPS 0.6835 0.6907 0.664 0.66 0.6415 0.6409 0.6057 8.41%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.68 4.32 4.28 4.03 3.85 4.50 5.90 -
P/RPS 20.71 24.90 21.42 19.77 19.68 23.04 27.74 -17.74%
P/EPS 6,361.97 6,195.04 390.52 316.50 310.60 182.54 184.99 964.41%
EY 0.02 0.02 0.26 0.32 0.32 0.55 0.54 -88.95%
DY 0.00 0.00 0.00 0.13 0.00 0.17 0.00 -
P/NAPS 5.38 6.24 6.43 6.09 5.99 7.01 9.52 -31.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 -
Price 3.80 3.89 4.54 3.75 4.09 3.70 4.68 -
P/RPS 21.38 22.42 22.72 18.40 20.90 18.95 22.00 -1.89%
P/EPS 6,569.43 5,578.40 414.24 294.51 329.96 150.08 146.74 1169.62%
EY 0.02 0.02 0.24 0.34 0.30 0.67 0.68 -90.53%
DY 0.00 0.00 0.00 0.14 0.00 0.21 0.00 -
P/NAPS 5.55 5.62 6.83 5.67 6.36 5.76 7.55 -18.59%

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