[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 65.78%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 171,778 90,758 368,309 252,565 172,066 84,821 344,705 -37.06%
PBT 61,738 36,124 122,476 73,893 52,075 26,625 108,183 -31.12%
Tax -16,957 -9,107 -30,244 -20,255 -14,901 -7,590 -31,838 -34.21%
NP 44,781 27,017 92,232 53,638 37,174 19,035 76,345 -29.86%
-
NP to SH 44,800 27,024 92,256 53,658 37,185 19,037 76,367 -29.85%
-
Tax Rate 27.47% 25.21% 24.69% 27.41% 28.61% 28.51% 29.43% -
Total Cost 126,997 63,741 276,077 198,927 134,892 65,786 268,360 -39.18%
-
Net Worth 352,278 354,545 369,778 349,215 352,100 356,795 362,335 -1.85%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 20,869 20,937 84,488 47,953 33,910 16,990 57,015 -48.73%
Div Payout % 46.58% 77.48% 91.58% 89.37% 91.19% 89.25% 74.66% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 352,278 354,545 369,778 349,215 352,100 356,795 362,335 -1.85%
NOSH 2,782,608 2,964,853 2,962,019 2,962,019 2,962,019 2,962,008 2,962,000 -4.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 26.07% 29.77% 25.04% 21.24% 21.60% 22.44% 22.15% -
ROE 12.72% 7.62% 24.95% 15.37% 10.56% 5.34% 21.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.17 3.25 13.08 8.95 6.09 3.00 12.09 -36.06%
EPS 1.61 0.97 3.28 1.90 1.32 0.67 2.68 -28.73%
DPS 0.75 0.75 3.00 1.70 1.20 0.60 2.00 -47.90%
NAPS 0.1266 0.127 0.1313 0.1238 0.1246 0.126 0.1271 -0.26%
Adjusted Per Share Value based on latest NOSH - 2,777,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.18 3.27 13.26 9.09 6.19 3.05 12.41 -37.09%
EPS 1.61 0.97 3.32 1.93 1.34 0.69 2.75 -29.94%
DPS 0.75 0.75 3.04 1.73 1.22 0.61 2.05 -48.75%
NAPS 0.1268 0.1276 0.1331 0.1257 0.1268 0.1285 0.1305 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.45 0.51 0.44 0.425 0.465 0.445 0.42 -
P/RPS 7.29 15.69 3.36 4.75 7.64 14.86 3.47 63.81%
P/EPS 27.95 52.69 13.43 22.34 35.34 66.19 15.68 46.85%
EY 3.58 1.90 7.45 4.48 2.83 1.51 6.38 -31.89%
DY 1.67 1.47 6.82 4.00 2.58 1.35 4.76 -50.16%
P/NAPS 3.55 4.02 3.35 3.43 3.73 3.53 3.30 4.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 13/06/24 29/02/24 30/11/23 30/08/23 26/05/23 -
Price 0.395 0.445 0.56 0.445 0.435 0.485 0.425 -
P/RPS 6.40 13.69 4.28 4.97 7.14 16.19 3.51 49.08%
P/EPS 24.53 45.97 17.10 23.39 33.06 72.14 15.87 33.57%
EY 4.08 2.18 5.85 4.27 3.03 1.39 6.30 -25.08%
DY 1.90 1.69 5.36 3.82 2.76 1.24 4.71 -45.31%
P/NAPS 3.12 3.50 4.27 3.59 3.49 3.85 3.34 -4.42%

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