[DSONIC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -75.07%
YoY- 58.21%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 368,309 252,565 172,066 84,821 344,705 239,803 157,712 75.93%
PBT 122,476 73,893 52,075 26,625 108,183 77,428 52,396 76.03%
Tax -30,244 -20,255 -14,901 -7,590 -31,838 -23,777 -15,466 56.31%
NP 92,232 53,638 37,174 19,035 76,345 53,651 36,930 83.97%
-
NP to SH 92,256 53,658 37,185 19,037 76,367 53,665 36,938 83.98%
-
Tax Rate 24.69% 27.41% 28.61% 28.51% 29.43% 30.71% 29.52% -
Total Cost 276,077 198,927 134,892 65,786 268,360 186,152 120,782 73.43%
-
Net Worth 369,778 349,215 352,100 356,795 362,335 304,671 362,886 1.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 84,488 47,953 33,910 16,990 57,015 30,688 21,481 148.96%
Div Payout % 91.58% 89.37% 91.19% 89.25% 74.66% 57.18% 58.15% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 369,778 349,215 352,100 356,795 362,335 304,671 362,886 1.26%
NOSH 2,962,019 2,962,019 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 25.04% 21.24% 21.60% 22.44% 22.15% 22.37% 23.42% -
ROE 24.95% 15.37% 10.56% 5.34% 21.08% 17.61% 10.18% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.08 8.95 6.09 3.00 12.09 9.77 5.51 77.85%
EPS 3.28 1.90 1.32 0.67 2.68 2.19 1.29 86.18%
DPS 3.00 1.70 1.20 0.60 2.00 1.25 0.75 151.77%
NAPS 0.1313 0.1238 0.1246 0.126 0.1271 0.1241 0.1267 2.40%
Adjusted Per Share Value based on latest NOSH - 2,962,008
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.26 9.09 6.19 3.05 12.41 8.63 5.68 75.88%
EPS 3.32 1.93 1.34 0.69 2.75 1.93 1.33 83.91%
DPS 3.04 1.73 1.22 0.61 2.05 1.10 0.77 149.58%
NAPS 0.1331 0.1257 0.1268 0.1285 0.1305 0.1097 0.1307 1.21%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.44 0.425 0.465 0.445 0.42 0.46 0.465 -
P/RPS 3.36 4.75 7.64 14.86 3.47 4.71 8.44 -45.85%
P/EPS 13.43 22.34 35.34 66.19 15.68 21.04 36.06 -48.20%
EY 7.45 4.48 2.83 1.51 6.38 4.75 2.77 93.28%
DY 6.82 4.00 2.58 1.35 4.76 2.72 1.61 161.57%
P/NAPS 3.35 3.43 3.73 3.53 3.30 3.71 3.67 -5.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 13/06/24 29/02/24 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 -
Price 0.56 0.445 0.435 0.485 0.425 0.455 0.515 -
P/RPS 4.28 4.97 7.14 16.19 3.51 4.66 9.35 -40.57%
P/EPS 17.10 23.39 33.06 72.14 15.87 20.82 39.93 -43.15%
EY 5.85 4.27 3.03 1.39 6.30 4.80 2.50 76.16%
DY 5.36 3.82 2.76 1.24 4.71 2.75 1.46 137.79%
P/NAPS 4.27 3.59 3.49 3.85 3.34 3.67 4.06 3.41%

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