[DSONIC] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 345.93%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 319,737 315,424 256,328 136,428 109,454 92,284 69,576 175.64%
PBT 103,237 104,792 65,936 12,737 -3,338 -9,034 -21,580 -
Tax -31,702 -30,932 -17,820 -2,512 -846 -250 -1,020 882.36%
NP 71,534 73,860 48,116 10,225 -4,185 -9,284 -22,600 -
-
NP to SH 71,553 73,876 48,132 10,244 -4,165 -9,268 -22,584 -
-
Tax Rate 30.71% 29.52% 27.03% 19.72% - - - -
Total Cost 248,202 241,564 208,212 126,203 113,639 101,568 92,176 93.20%
-
Net Worth 304,671 362,886 346,587 342,425 33,679 34,003 34,617 324.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 40,917 42,962 28,643 17,207 13,433 12,679 11,539 132.00%
Div Payout % 57.18% 58.15% 59.51% 167.97% 0.00% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 304,671 362,886 346,587 342,425 33,679 34,003 34,617 324.59%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.37% 23.42% 18.77% 7.49% -3.82% -10.06% -32.48% -
ROE 23.49% 20.36% 13.89% 2.99% -12.37% -27.26% -65.24% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.02 11.01 8.95 4.76 3.80 3.20 2.41 206.94%
EPS 2.92 2.58 1.68 0.36 -0.15 -0.32 -0.80 -
DPS 1.67 1.50 1.00 0.60 0.47 0.44 0.40 158.60%
NAPS 0.1241 0.1267 0.121 0.1194 0.0117 0.0118 0.012 372.65%
Adjusted Per Share Value based on latest NOSH - 2,962,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.51 11.36 9.23 4.91 3.94 3.32 2.50 175.98%
EPS 2.58 2.66 1.73 0.37 -0.15 -0.33 -0.81 -
DPS 1.47 1.55 1.03 0.62 0.48 0.46 0.42 129.99%
NAPS 0.1097 0.1307 0.1248 0.1233 0.0121 0.0122 0.0125 323.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.46 0.465 0.465 0.475 0.41 0.495 0.465 -
P/RPS 3.53 4.22 5.20 9.99 10.78 15.46 19.28 -67.65%
P/EPS 15.78 18.03 27.67 132.98 -283.34 -153.91 -59.40 -
EY 6.34 5.55 3.61 0.75 -0.35 -0.65 -1.68 -
DY 3.62 3.23 2.15 1.26 1.14 0.89 0.86 160.01%
P/NAPS 3.71 3.67 3.84 3.98 35.04 41.95 38.75 -78.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.455 0.515 0.525 0.56 0.455 0.435 0.485 -
P/RPS 3.49 4.68 5.87 11.77 11.97 13.58 20.11 -68.78%
P/EPS 15.61 19.97 31.24 156.78 -314.44 -135.25 -61.95 -
EY 6.41 5.01 3.20 0.64 -0.32 -0.74 -1.61 -
DY 3.66 2.91 1.90 1.07 1.03 1.01 0.82 170.35%
P/NAPS 3.67 4.06 4.34 4.69 38.89 36.86 40.42 -79.71%

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