[D&O] YoY 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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 265,633 219,969 242,062 208,649 89,162 115,036 113,264 15.25%
PBT 8,632 749 20,585 36,982 983 8,151 11,798 -5.06%
Tax -597 -300 -3,464 -6,892 -195 -1,438 -2,669 -22.07%
NP 8,035 449 17,121 30,090 788 6,713 9,129 -2.10%
-
NP to SH 7,764 716 15,335 26,788 686 5,966 8,130 -0.76%
-
Tax Rate 6.92% 40.05% 16.83% 18.64% 19.84% 17.64% 22.62% -
Total Cost 257,598 219,520 224,941 178,559 88,374 108,323 104,135 16.27%
-
Net Worth 903,783 847,162 795,111 467,715 360,624 334,618 297,930 20.29%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 903,783 847,162 795,111 467,715 360,624 334,618 297,930 20.29%
NOSH 1,238,995 1,237,874 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 2.97%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.02% 0.20% 7.07% 14.42% 0.88% 5.84% 8.06% -
ROE 0.86% 0.08% 1.93% 5.73% 0.19% 1.78% 2.73% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 21.44 17.77 19.57 17.72 7.91 10.38 10.91 11.90%
EPS 0.63 0.06 1.00 2.04 0.06 0.37 0.78 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7296 0.6844 0.6427 0.3972 0.3199 0.302 0.287 16.80%
Adjusted Per Share Value based on latest NOSH - 1,237,142
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 21.43 17.75 19.53 16.83 7.19 9.28 9.14 15.24%
EPS 0.63 0.06 1.24 2.16 0.06 0.48 0.66 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7292 0.6835 0.6415 0.3773 0.2909 0.27 0.2404 20.29%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.66 3.68 3.85 4.69 0.725 0.52 0.71 -
P/RPS 17.07 20.71 19.68 26.47 9.17 5.01 6.51 17.41%
P/EPS 583.95 6,361.97 310.60 206.16 1,191.39 96.57 90.66 36.36%
EY 0.17 0.02 0.32 0.49 0.08 1.04 1.10 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.38 5.99 11.81 2.27 1.72 2.47 12.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 23/08/23 23/08/22 25/08/21 25/08/20 21/08/19 21/08/18 -
Price 3.17 3.80 4.09 5.22 0.845 0.55 0.75 -
P/RPS 14.78 21.38 20.90 29.46 10.68 5.30 6.87 13.60%
P/EPS 505.77 6,569.43 329.96 229.46 1,388.59 102.15 95.76 31.93%
EY 0.20 0.02 0.30 0.44 0.07 0.98 1.04 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.34 5.55 6.36 13.14 2.64 1.82 2.61 8.83%

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