[D&O] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -13.92%
YoY- -64.91%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 271,951 219,969 214,723 247,202 252,159 242,062 241,604 8.19%
PBT 21,512 749 -1,203 12,473 18,322 20,585 39,152 -32.89%
Tax -1,709 -300 1,829 2,454 -889 -3,464 -5,189 -52.27%
NP 19,803 449 626 14,927 17,433 17,121 33,963 -30.18%
-
NP to SH 18,245 716 863 13,560 15,753 15,335 30,499 -28.98%
-
Tax Rate 7.94% 40.05% - -19.67% 4.85% 16.83% 13.25% -
Total Cost 252,148 219,520 214,097 232,275 234,726 224,941 207,641 13.80%
-
Net Worth 861,879 847,162 856,152 823,021 818,030 795,111 794,368 5.58%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - 6,433 - 9,649 -
Div Payout % - - - - 40.84% - 31.64% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 861,879 847,162 856,152 823,021 818,030 795,111 794,368 5.58%
NOSH 1,238,246 1,237,874 1,237,730 1,237,261 1,237,223 1,237,142 1,237,142 0.05%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.28% 0.20% 0.29% 6.04% 6.91% 7.07% 14.06% -
ROE 2.12% 0.08% 0.10% 1.65% 1.93% 1.93% 3.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.96 17.77 17.35 19.98 20.38 19.57 19.53 8.12%
EPS 1.47 0.06 0.07 0.94 1.27 1.00 2.47 -29.22%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.78 -
NAPS 0.6961 0.6844 0.6918 0.6652 0.6612 0.6427 0.6421 5.52%
Adjusted Per Share Value based on latest NOSH - 1,237,261
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.91 17.72 17.30 19.91 20.31 19.50 19.46 8.21%
EPS 1.47 0.06 0.07 1.09 1.27 1.24 2.46 -29.03%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.78 -
NAPS 0.6942 0.6824 0.6896 0.6629 0.6589 0.6404 0.6398 5.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.41 3.68 4.32 4.28 4.03 3.85 4.50 -
P/RPS 15.53 20.71 24.90 21.42 19.77 19.68 23.04 -23.10%
P/EPS 231.41 6,361.97 6,195.04 390.52 316.50 310.60 182.54 17.11%
EY 0.43 0.02 0.02 0.26 0.32 0.32 0.55 -15.12%
DY 0.00 0.00 0.00 0.00 0.13 0.00 0.17 -
P/NAPS 4.90 5.38 6.24 6.43 6.09 5.99 7.01 -21.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 29/05/23 22/02/23 23/11/22 23/08/22 24/05/22 -
Price 3.55 3.80 3.89 4.54 3.75 4.09 3.70 -
P/RPS 16.16 21.38 22.42 22.72 18.40 20.90 18.95 -10.06%
P/EPS 240.91 6,569.43 5,578.40 414.24 294.51 329.96 150.08 37.05%
EY 0.42 0.02 0.02 0.24 0.34 0.30 0.67 -26.73%
DY 0.00 0.00 0.00 0.00 0.14 0.00 0.21 -
P/NAPS 5.10 5.55 5.62 6.83 5.67 6.36 5.76 -7.78%

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