[DSONIC] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 58.96%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 256,328 136,428 109,454 92,284 69,576 138,414 150,120 42.99%
PBT 65,936 12,737 -3,338 -9,034 -21,580 11,089 21,457 111.80%
Tax -17,820 -2,512 -846 -250 -1,020 -3,805 -4,234 161.36%
NP 48,116 10,225 -4,185 -9,284 -22,600 7,284 17,222 98.74%
-
NP to SH 48,132 10,244 -4,165 -9,268 -22,584 7,302 17,238 98.66%
-
Tax Rate 27.03% 19.72% - - - 34.31% 19.73% -
Total Cost 208,212 126,203 113,639 101,568 92,176 131,130 132,897 35.00%
-
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 28,643 17,207 13,433 12,679 11,539 27,657 17,587 38.54%
Div Payout % 59.51% 167.97% 0.00% 0.00% 0.00% 378.77% 102.03% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,700,000 2,700,000 6.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.77% 7.49% -3.82% -10.06% -32.48% 5.26% 11.47% -
ROE 13.89% 2.99% -12.37% -27.26% -65.24% 3.22% 10.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.95 4.76 3.80 3.20 2.41 5.25 8.54 3.18%
EPS 1.68 0.36 -0.15 -0.32 -0.80 0.28 0.99 42.40%
DPS 1.00 0.60 0.47 0.44 0.40 1.05 1.00 0.00%
NAPS 0.121 0.1194 0.0117 0.0118 0.012 0.0862 0.0925 19.66%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.23 4.91 3.94 3.32 2.50 4.98 5.40 43.09%
EPS 1.73 0.37 -0.15 -0.33 -0.81 0.26 0.62 98.57%
DPS 1.03 0.62 0.48 0.46 0.42 1.00 0.63 38.90%
NAPS 0.1248 0.1233 0.0121 0.0122 0.0125 0.0817 0.0586 65.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.465 0.475 0.41 0.495 0.465 0.55 0.525 -
P/RPS 5.20 9.99 10.78 15.46 19.28 10.47 6.15 -10.61%
P/EPS 27.67 132.98 -283.34 -153.91 -59.40 198.40 53.56 -35.69%
EY 3.61 0.75 -0.35 -0.65 -1.68 0.50 1.87 55.22%
DY 2.15 1.26 1.14 0.89 0.86 1.91 1.90 8.61%
P/NAPS 3.84 3.98 35.04 41.95 38.75 6.38 5.68 -23.02%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 27/05/21 24/02/21 -
Price 0.525 0.56 0.455 0.435 0.485 0.51 0.505 -
P/RPS 5.87 11.77 11.97 13.58 20.11 9.71 5.92 -0.56%
P/EPS 31.24 156.78 -314.44 -135.25 -61.95 183.97 51.52 -28.42%
EY 3.20 0.64 -0.32 -0.74 -1.61 0.54 1.94 39.73%
DY 1.90 1.07 1.03 1.01 0.82 2.06 1.98 -2.71%
P/NAPS 4.34 4.69 38.89 36.86 40.42 5.92 5.46 -14.22%

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