[DSONIC] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -85.16%
YoY- -51.11%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
Revenue 219,559 162,842 106,087 48,784 193,960 133,666 60,103 109.60%
PBT 40,474 27,684 17,095 7,902 52,504 37,035 15,378 73.80%
Tax -4,039 -2,854 -1,251 -539 -2,768 -1,917 -285 354.67%
NP 36,435 24,830 15,844 7,363 49,736 35,118 15,093 65.43%
-
NP to SH 36,533 24,906 15,909 7,394 49,834 35,183 15,124 65.49%
-
Tax Rate 9.98% 10.31% 7.32% 6.82% 5.27% 5.18% 1.85% -
Total Cost 183,124 138,012 90,243 41,421 144,224 98,548 45,010 122.90%
-
Net Worth 263,249 0 256,095 261,089 263,384 262,169 255,690 1.67%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
Div 33,750 27,000 13,500 13,500 47,250 27,000 13,500 68.77%
Div Payout % 92.38% 108.41% 84.86% 182.58% 94.81% 76.74% 89.26% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
Net Worth 263,249 0 256,095 261,089 263,384 262,169 255,690 1.67%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
NP Margin 16.59% 15.25% 14.93% 15.09% 25.64% 26.27% 25.11% -
ROE 13.88% 0.00% 6.21% 2.83% 18.92% 13.42% 5.91% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
RPS 16.26 12.06 7.86 3.61 14.37 9.90 4.45 109.62%
EPS 2.71 1.84 1.18 0.55 3.69 2.61 1.12 65.65%
DPS 2.50 2.00 1.00 1.00 3.50 2.00 1.00 68.77%
NAPS 0.195 0.00 0.1897 0.1934 0.1951 0.1942 0.1894 1.67%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
RPS 7.39 5.48 3.57 1.64 6.53 4.50 2.02 109.77%
EPS 1.23 0.84 0.54 0.25 1.68 1.18 0.51 65.34%
DPS 1.14 0.91 0.45 0.45 1.59 0.91 0.45 70.05%
NAPS 0.0886 0.00 0.0862 0.0879 0.0886 0.0882 0.0861 1.64%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 29/12/17 29/09/17 30/06/17 -
Price 0.515 0.405 0.72 0.87 1.16 1.25 1.24 -
P/RPS 3.17 3.36 9.16 24.08 8.07 12.62 27.85 -71.09%
P/EPS 19.03 21.95 61.10 158.85 31.42 47.96 110.69 -63.42%
EY 5.25 4.56 1.64 0.63 3.18 2.08 0.90 173.83%
DY 4.85 4.94 1.39 1.15 3.02 1.60 0.81 177.95%
P/NAPS 2.64 0.00 3.80 4.50 5.95 6.44 6.55 -40.49%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 CAGR
Date 03/06/19 - 30/11/18 24/08/18 28/02/18 24/11/17 25/08/17 -
Price 0.455 0.00 0.445 0.77 1.04 1.18 1.09 -
P/RPS 2.80 0.00 5.66 21.31 7.24 11.92 24.48 -71.01%
P/EPS 16.81 0.00 37.76 140.59 28.17 45.28 97.30 -63.31%
EY 5.95 0.00 2.65 0.71 3.55 2.21 1.03 172.31%
DY 5.49 0.00 2.25 1.30 3.37 1.69 0.92 177.41%
P/NAPS 2.33 0.00 2.35 3.98 5.33 6.08 5.76 -40.36%

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