[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 72.39%
YoY- 92.92%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 83,145 39,396 247,540 196,285 121,860 58,316 219,559 -47.56%
PBT 15,466 6,131 63,395 51,419 29,788 14,488 40,474 -47.24%
Tax -3,170 -1,361 -3,026 -3,306 -1,868 -486 -4,039 -14.87%
NP 12,296 4,770 60,369 48,113 27,920 14,002 36,435 -51.43%
-
NP to SH 12,302 4,775 60,322 48,049 27,873 14,009 36,533 -51.50%
-
Tax Rate 20.50% 22.20% 4.77% 6.43% 6.27% 3.35% 9.98% -
Total Cost 70,849 34,626 187,171 148,172 93,940 44,314 183,124 -46.81%
-
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,666 6,598 40,443 33,750 20,250 10,125 33,750 -65.98%
Div Payout % 54.19% 138.20% 67.05% 70.24% 72.65% 72.27% 92.38% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.79% 12.11% 24.39% 24.51% 22.91% 24.01% 16.59% -
ROE 9.70% 1.90% 23.54% 16.90% 10.16% 5.18% 13.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.24 2.99 18.36 14.54 9.03 4.32 16.26 -47.09%
EPS 0.92 0.36 4.47 3.56 2.06 1.04 2.71 -51.23%
DPS 0.50 0.50 3.00 2.50 1.50 0.75 2.50 -65.70%
NAPS 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 0.195 -37.96%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.99 1.42 8.91 7.07 4.39 2.10 7.90 -47.58%
EPS 0.44 0.17 2.17 1.73 1.00 0.50 1.32 -51.82%
DPS 0.24 0.24 1.46 1.22 0.73 0.36 1.22 -66.07%
NAPS 0.0457 0.0906 0.0923 0.1024 0.0988 0.0974 0.0948 -38.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 1.41 0.78 1.48 0.915 0.565 0.515 -
P/RPS 8.50 47.24 4.25 10.18 10.14 13.08 3.17 92.66%
P/EPS 57.44 389.72 17.43 41.58 44.32 54.45 19.03 108.43%
EY 1.74 0.26 5.74 2.40 2.26 1.84 5.25 -52.01%
DY 0.94 0.35 3.85 1.69 1.64 1.33 4.85 -66.40%
P/NAPS 5.57 7.40 4.10 7.03 4.50 2.82 2.64 64.27%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 -
Price 0.525 1.32 1.47 1.15 1.02 0.885 0.455 -
P/RPS 8.42 44.22 8.01 7.91 11.30 20.49 2.80 107.92%
P/EPS 56.90 364.84 32.85 32.31 49.40 85.28 16.81 124.93%
EY 1.76 0.27 3.04 3.09 2.02 1.17 5.95 -55.50%
DY 0.95 0.38 2.04 2.17 1.47 0.85 5.49 -68.84%
P/NAPS 5.52 6.93 7.73 5.46 5.02 4.42 2.33 77.43%

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