[DSONIC] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 55.06%
YoY- -124.16%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 315,424 256,328 136,428 109,454 92,284 69,576 138,414 73.08%
PBT 104,792 65,936 12,737 -3,338 -9,034 -21,580 11,089 346.37%
Tax -30,932 -17,820 -2,512 -846 -250 -1,020 -3,805 303.78%
NP 73,860 48,116 10,225 -4,185 -9,284 -22,600 7,284 367.82%
-
NP to SH 73,876 48,132 10,244 -4,165 -9,268 -22,584 7,302 367.12%
-
Tax Rate 29.52% 27.03% 19.72% - - - 34.31% -
Total Cost 241,564 208,212 126,203 113,639 101,568 92,176 131,130 50.21%
-
Net Worth 362,886 346,587 342,425 33,679 34,003 34,617 227,054 36.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 42,962 28,643 17,207 13,433 12,679 11,539 27,657 34.09%
Div Payout % 58.15% 59.51% 167.97% 0.00% 0.00% 0.00% 378.77% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,886 346,587 342,425 33,679 34,003 34,617 227,054 36.65%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,700,000 6.36%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.42% 18.77% 7.49% -3.82% -10.06% -32.48% 5.26% -
ROE 20.36% 13.89% 2.99% -12.37% -27.26% -65.24% 3.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.01 8.95 4.76 3.80 3.20 2.41 5.25 63.76%
EPS 2.58 1.68 0.36 -0.15 -0.32 -0.80 0.28 338.92%
DPS 1.50 1.00 0.60 0.47 0.44 0.40 1.05 26.81%
NAPS 0.1267 0.121 0.1194 0.0117 0.0118 0.012 0.0862 29.24%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.62 8.63 4.59 3.69 3.11 2.34 4.66 73.09%
EPS 2.49 1.62 0.34 -0.14 -0.31 -0.76 0.25 362.27%
DPS 1.45 0.96 0.58 0.45 0.43 0.39 0.93 34.42%
NAPS 0.1222 0.1167 0.1153 0.0113 0.0115 0.0117 0.0765 36.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.465 0.465 0.475 0.41 0.495 0.465 0.55 -
P/RPS 4.22 5.20 9.99 10.78 15.46 19.28 10.47 -45.40%
P/EPS 18.03 27.67 132.98 -283.34 -153.91 -59.40 198.40 -79.75%
EY 5.55 3.61 0.75 -0.35 -0.65 -1.68 0.50 396.87%
DY 3.23 2.15 1.26 1.14 0.89 0.86 1.91 41.89%
P/NAPS 3.67 3.84 3.98 35.04 41.95 38.75 6.38 -30.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 27/05/21 -
Price 0.515 0.525 0.56 0.455 0.435 0.485 0.51 -
P/RPS 4.68 5.87 11.77 11.97 13.58 20.11 9.71 -38.49%
P/EPS 19.97 31.24 156.78 -314.44 -135.25 -61.95 183.97 -77.21%
EY 5.01 3.20 0.64 -0.32 -0.74 -1.61 0.54 340.93%
DY 2.91 1.90 1.07 1.03 1.01 0.82 2.06 25.87%
P/NAPS 4.06 4.34 4.69 38.89 36.86 40.42 5.92 -22.21%

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