[DSONIC] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -61.65%
YoY- 89.46%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 247,540 196,285 121,860 58,316 219,559 162,842 106,087 75.83%
PBT 63,395 51,419 29,788 14,488 40,474 27,684 17,095 139.39%
Tax -3,026 -3,306 -1,868 -486 -4,039 -2,854 -1,251 80.09%
NP 60,369 48,113 27,920 14,002 36,435 24,830 15,844 143.75%
-
NP to SH 60,322 48,049 27,873 14,009 36,533 24,906 15,909 142.96%
-
Tax Rate 4.77% 6.43% 6.27% 3.35% 9.98% 10.31% 7.32% -
Total Cost 187,171 148,172 93,940 44,314 183,124 138,012 90,243 62.56%
-
Net Worth 256,274 284,310 274,319 270,539 263,249 0 256,095 0.04%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 40,443 33,750 20,250 10,125 33,750 27,000 13,500 107.67%
Div Payout % 67.05% 70.24% 72.65% 72.27% 92.38% 108.41% 84.86% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 256,274 284,310 274,319 270,539 263,249 0 256,095 0.04%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 24.39% 24.51% 22.91% 24.01% 16.59% 15.25% 14.93% -
ROE 23.54% 16.90% 10.16% 5.18% 13.88% 0.00% 6.21% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.36 14.54 9.03 4.32 16.26 12.06 7.86 75.95%
EPS 4.47 3.56 2.06 1.04 2.71 1.84 1.18 142.80%
DPS 3.00 2.50 1.50 0.75 2.50 2.00 1.00 107.86%
NAPS 0.1901 0.2106 0.2032 0.2004 0.195 0.00 0.1897 0.14%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.91 7.07 4.39 2.10 7.90 5.86 3.82 75.78%
EPS 2.17 1.73 1.00 0.50 1.32 0.90 0.57 143.61%
DPS 1.46 1.22 0.73 0.36 1.22 0.97 0.49 106.92%
NAPS 0.0923 0.1024 0.0988 0.0974 0.0948 0.00 0.0922 0.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.78 1.48 0.915 0.565 0.515 0.405 0.72 -
P/RPS 4.25 10.18 10.14 13.08 3.17 3.36 9.16 -40.03%
P/EPS 17.43 41.58 44.32 54.45 19.03 21.95 61.10 -56.63%
EY 5.74 2.40 2.26 1.84 5.25 4.56 1.64 130.34%
DY 3.85 1.69 1.64 1.33 4.85 4.94 1.39 97.10%
P/NAPS 4.10 7.03 4.50 2.82 2.64 0.00 3.80 5.19%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 - 30/11/18 -
Price 1.47 1.15 1.02 0.885 0.455 0.00 0.445 -
P/RPS 8.01 7.91 11.30 20.49 2.80 0.00 5.66 26.02%
P/EPS 32.85 32.31 49.40 85.28 16.81 0.00 37.76 -8.86%
EY 3.04 3.09 2.02 1.17 5.95 0.00 2.65 9.57%
DY 2.04 2.17 1.47 0.85 5.49 0.00 2.25 -6.31%
P/NAPS 7.73 5.46 5.02 4.42 2.33 0.00 2.35 121.01%

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