[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 115.16%
YoY- -54.78%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Revenue 58,316 219,559 162,842 106,087 48,784 193,960 133,666 -37.78%
PBT 14,488 40,474 27,684 17,095 7,902 52,504 37,035 -41.54%
Tax -486 -4,039 -2,854 -1,251 -539 -2,768 -1,917 -54.39%
NP 14,002 36,435 24,830 15,844 7,363 49,736 35,118 -40.90%
-
NP to SH 14,009 36,533 24,906 15,909 7,394 49,834 35,183 -40.95%
-
Tax Rate 3.35% 9.98% 10.31% 7.32% 6.82% 5.27% 5.18% -
Total Cost 44,314 183,124 138,012 90,243 41,421 144,224 98,548 -36.69%
-
Net Worth 270,539 263,249 0 256,095 261,089 263,384 262,169 1.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Div 10,125 33,750 27,000 13,500 13,500 47,250 27,000 -42.94%
Div Payout % 72.27% 92.38% 108.41% 84.86% 182.58% 94.81% 76.74% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Net Worth 270,539 263,249 0 256,095 261,089 263,384 262,169 1.81%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
NP Margin 24.01% 16.59% 15.25% 14.93% 15.09% 25.64% 26.27% -
ROE 5.18% 13.88% 0.00% 6.21% 2.83% 18.92% 13.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 4.32 16.26 12.06 7.86 3.61 14.37 9.90 -37.77%
EPS 1.04 2.71 1.84 1.18 0.55 3.69 2.61 -40.92%
DPS 0.75 2.50 2.00 1.00 1.00 3.50 2.00 -42.94%
NAPS 0.2004 0.195 0.00 0.1897 0.1934 0.1951 0.1942 1.81%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 2.10 7.90 5.86 3.82 1.76 6.98 4.81 -37.75%
EPS 0.50 1.32 0.90 0.57 0.27 1.79 1.27 -41.33%
DPS 0.36 1.22 0.97 0.49 0.49 1.70 0.97 -43.28%
NAPS 0.0974 0.0948 0.00 0.0922 0.094 0.0948 0.0944 1.80%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 29/12/17 29/09/17 -
Price 0.565 0.515 0.405 0.72 0.87 1.16 1.25 -
P/RPS 13.08 3.17 3.36 9.16 24.08 8.07 12.62 2.06%
P/EPS 54.45 19.03 21.95 61.10 158.85 31.42 47.96 7.53%
EY 1.84 5.25 4.56 1.64 0.63 3.18 2.08 -6.77%
DY 1.33 4.85 4.94 1.39 1.15 3.02 1.60 -10.03%
P/NAPS 2.82 2.64 0.00 3.80 4.50 5.95 6.44 -37.65%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/08/19 03/06/19 - 30/11/18 24/08/18 28/02/18 24/11/17 -
Price 0.885 0.455 0.00 0.445 0.77 1.04 1.18 -
P/RPS 20.49 2.80 0.00 5.66 21.31 7.24 11.92 36.33%
P/EPS 85.28 16.81 0.00 37.76 140.59 28.17 45.28 43.64%
EY 1.17 5.95 0.00 2.65 0.71 3.55 2.21 -30.50%
DY 0.85 5.49 0.00 2.25 1.30 3.37 1.69 -32.50%
P/NAPS 4.42 2.33 0.00 2.35 3.98 5.33 6.08 -16.67%

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