[D&O] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -71.75%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 209,572 158,858 89,162 118,189 150,465 125,749 115,036 48.89%
PBT 39,832 20,030 983 5,491 18,960 11,708 8,151 186.58%
Tax -6,050 -3,596 -195 -1,120 -3,439 -1,666 -1,438 159.48%
NP 33,782 16,434 788 4,371 15,521 10,042 6,713 192.22%
-
NP to SH 30,320 14,731 686 3,914 13,853 9,014 5,966 194.14%
-
Tax Rate 15.19% 17.95% 19.84% 20.40% 18.14% 14.23% 17.64% -
Total Cost 175,790 142,424 88,374 113,818 134,944 115,707 108,323 37.89%
-
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 7,374 - - - 5,551 - -
Div Payout % - 50.06% - - - 61.59% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
NOSH 1,153,942 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 1,108,779 2.68%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.12% 10.35% 0.88% 3.70% 10.32% 7.99% 5.84% -
ROE 7.37% 3.88% 0.19% 1.10% 3.91% 2.59% 1.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.28 14.00 7.91 10.56 13.49 11.33 10.38 45.58%
EPS 2.43 1.30 0.06 0.35 1.07 0.81 0.37 248.70%
DPS 0.00 0.65 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.3587 0.3347 0.3199 0.3188 0.3178 0.3136 0.302 12.09%
Adjusted Per Share Value based on latest NOSH - 1,125,749
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.91 12.82 7.19 9.54 12.14 10.15 9.28 48.91%
EPS 2.45 1.19 0.06 0.32 1.12 0.73 0.48 194.98%
DPS 0.00 0.59 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.3317 0.3064 0.2909 0.2878 0.2859 0.2809 0.27 14.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 1.04 0.725 0.53 0.85 0.58 0.52 -
P/RPS 12.47 7.43 9.17 5.02 6.30 5.12 5.01 83.15%
P/EPS 86.20 80.10 1,191.39 151.53 68.42 71.44 96.57 -7.26%
EY 1.16 1.25 0.08 0.66 1.46 1.40 1.04 7.51%
DY 0.00 0.63 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 6.36 3.11 2.27 1.66 2.67 1.85 1.72 138.17%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 21/08/19 -
Price 3.33 1.52 0.845 0.755 0.785 0.69 0.55 -
P/RPS 18.21 10.86 10.68 7.15 5.82 6.09 5.30 126.84%
P/EPS 125.89 117.07 1,388.59 215.85 63.19 84.99 102.15 14.87%
EY 0.79 0.85 0.07 0.46 1.58 1.18 0.98 -13.32%
DY 0.00 0.43 0.00 0.00 0.00 0.72 0.00 -
P/NAPS 9.28 4.54 2.64 2.37 2.47 2.20 1.82 194.78%

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