[DSONIC] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -29.94%
YoY- -73.09%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 92,284 69,576 138,414 150,120 166,290 157,584 247,540 -48.16%
PBT -9,034 -21,580 11,089 21,457 30,932 24,524 63,395 -
Tax -250 -1,020 -3,805 -4,234 -6,340 -5,444 -3,026 -81.00%
NP -9,284 -22,600 7,284 17,222 24,592 19,080 60,369 -
-
NP to SH -9,268 -22,584 7,302 17,238 24,604 19,100 60,322 -
-
Tax Rate - - 34.31% 19.73% 20.50% 22.20% 4.77% -
Total Cost 101,568 92,176 131,130 132,897 141,698 138,504 187,171 -33.44%
-
Net Worth 34,003 34,617 227,054 162,686 126,793 251,551 256,274 -73.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 12,679 11,539 27,657 17,587 13,332 26,395 40,443 -53.81%
Div Payout % 0.00% 0.00% 378.77% 102.03% 54.19% 138.20% 67.05% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 34,003 34,617 227,054 162,686 126,793 251,551 256,274 -73.95%
NOSH 2,962,000 2,962,000 2,700,000 2,700,000 1,350,000 1,350,000 1,350,000 68.76%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.06% -32.48% 5.26% 11.47% 14.79% 12.11% 24.39% -
ROE -27.26% -65.24% 3.22% 10.60% 19.40% 7.59% 23.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.20 2.41 5.25 8.54 12.47 11.94 18.36 -68.76%
EPS -0.32 -0.80 0.28 0.99 1.84 1.44 4.47 -
DPS 0.44 0.40 1.05 1.00 1.00 2.00 3.00 -72.15%
NAPS 0.0118 0.012 0.0862 0.0925 0.0951 0.1906 0.1901 -84.29%
Adjusted Per Share Value based on latest NOSH - 2,700,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.11 2.34 4.66 5.05 5.60 5.30 8.33 -48.11%
EPS -0.31 -0.76 0.25 0.58 0.83 0.64 2.03 -
DPS 0.43 0.39 0.93 0.59 0.45 0.89 1.36 -53.55%
NAPS 0.0114 0.0117 0.0764 0.0548 0.0427 0.0847 0.0863 -74.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.495 0.465 0.55 0.525 0.53 1.41 0.78 -
P/RPS 15.46 19.28 10.47 6.15 4.25 11.81 4.25 136.34%
P/EPS -153.91 -59.40 198.40 53.56 28.72 97.43 17.43 -
EY -0.65 -1.68 0.50 1.87 3.48 1.03 5.74 -
DY 0.89 0.86 1.91 1.90 1.89 1.42 3.85 -62.30%
P/NAPS 41.95 38.75 6.38 5.68 5.57 7.40 4.10 370.63%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 27/05/21 24/02/21 27/11/20 28/08/20 25/06/20 -
Price 0.435 0.485 0.51 0.505 0.525 1.32 1.47 -
P/RPS 13.58 20.11 9.71 5.92 4.21 11.06 8.01 42.13%
P/EPS -135.25 -61.95 183.97 51.52 28.45 91.21 32.85 -
EY -0.74 -1.61 0.54 1.94 3.52 1.10 3.04 -
DY 1.01 0.82 2.06 1.98 1.90 1.52 2.04 -37.38%
P/NAPS 36.86 40.42 5.92 5.46 5.52 6.93 7.73 183.03%

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