[D&O] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 2448.18%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 265,633 273,738 309,970 271,951 219,969 214,723 247,202 4.91%
PBT 8,632 13,445 28,447 21,512 749 -1,203 12,473 -21.77%
Tax -597 -1,019 -1,634 -1,709 -300 1,829 2,454 -
NP 8,035 12,426 26,813 19,803 449 626 14,927 -33.85%
-
NP to SH 7,764 11,276 24,319 18,245 716 863 13,560 -31.07%
-
Tax Rate 6.92% 7.58% 5.74% 7.94% 40.05% - -19.67% -
Total Cost 257,598 261,312 283,157 252,148 219,520 214,097 232,275 7.14%
-
Net Worth 903,783 888,971 885,624 861,879 847,162 856,152 823,021 6.44%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 3,714 - - - - -
Div Payout % - - 15.28% - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 903,783 888,971 885,624 861,879 847,162 856,152 823,021 6.44%
NOSH 1,238,995 1,238,293 1,238,290 1,238,246 1,237,874 1,237,730 1,237,261 0.09%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.02% 4.54% 8.65% 7.28% 0.20% 0.29% 6.04% -
ROE 0.86% 1.27% 2.75% 2.12% 0.08% 0.10% 1.65% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.44 22.11 25.03 21.96 17.77 17.35 19.98 4.81%
EPS 0.63 0.82 1.96 1.47 0.06 0.07 0.94 -23.43%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.7296 0.7179 0.7152 0.6961 0.6844 0.6918 0.6652 6.36%
Adjusted Per Share Value based on latest NOSH - 1,238,246
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.40 22.05 24.97 21.91 17.72 17.30 19.91 4.93%
EPS 0.63 0.91 1.96 1.47 0.06 0.07 1.09 -30.63%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.728 0.716 0.7134 0.6942 0.6824 0.6896 0.6629 6.45%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.66 3.20 3.62 3.41 3.68 4.32 4.28 -
P/RPS 17.07 14.48 14.46 15.53 20.71 24.90 21.42 -14.05%
P/EPS 583.95 351.41 184.33 231.41 6,361.97 6,195.04 390.52 30.79%
EY 0.17 0.28 0.54 0.43 0.02 0.02 0.26 -24.68%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 4.46 5.06 4.90 5.38 6.24 6.43 -15.22%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 27/05/24 26/02/24 24/11/23 23/08/23 29/05/23 22/02/23 -
Price 3.17 3.71 3.49 3.55 3.80 3.89 4.54 -
P/RPS 14.78 16.78 13.94 16.16 21.38 22.42 22.72 -24.94%
P/EPS 505.77 407.42 177.71 240.91 6,569.43 5,578.40 414.24 14.24%
EY 0.20 0.25 0.56 0.42 0.02 0.02 0.24 -11.45%
DY 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 5.17 4.88 5.10 5.55 5.62 6.83 -26.10%

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