[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 32.59%
YoY- -124.16%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 157,712 64,082 136,428 82,091 46,142 17,394 138,414 9.08%
PBT 52,396 16,484 12,737 -2,504 -4,517 -5,395 11,089 181.31%
Tax -15,466 -4,455 -2,512 -635 -125 -255 -3,805 154.47%
NP 36,930 12,029 10,225 -3,139 -4,642 -5,650 7,284 194.83%
-
NP to SH 36,938 12,033 10,244 -3,124 -4,634 -5,646 7,302 194.39%
-
Tax Rate 29.52% 27.03% 19.72% - - - 34.31% -
Total Cost 120,782 52,053 126,203 85,230 50,784 23,044 131,130 -5.32%
-
Net Worth 362,886 346,587 342,425 33,679 34,003 34,617 227,054 36.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 21,481 7,160 17,207 10,074 6,339 2,884 27,657 -15.49%
Div Payout % 58.15% 59.51% 167.97% 0.00% 0.00% 0.00% 378.77% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,886 346,587 342,425 33,679 34,003 34,617 227,054 36.65%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,700,000 6.36%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.42% 18.77% 7.49% -3.82% -10.06% -32.48% 5.26% -
ROE 10.18% 3.47% 2.99% -9.28% -13.63% -16.31% 3.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.51 2.24 4.76 2.85 1.60 0.60 5.25 3.27%
EPS 1.29 0.42 0.36 -0.11 -0.16 -0.20 0.28 176.62%
DPS 0.75 0.25 0.60 0.35 0.22 0.10 1.05 -20.07%
NAPS 0.1267 0.121 0.1194 0.0117 0.0118 0.012 0.0862 29.24%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.68 2.31 4.91 2.96 1.66 0.63 4.98 9.15%
EPS 1.33 0.43 0.37 -0.11 -0.17 -0.20 0.26 196.58%
DPS 0.77 0.26 0.62 0.36 0.23 0.10 1.00 -15.97%
NAPS 0.1307 0.1248 0.1233 0.0121 0.0122 0.0125 0.0817 36.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.465 0.465 0.475 0.41 0.495 0.465 0.55 -
P/RPS 8.44 20.78 9.99 14.38 30.91 77.12 10.47 -13.37%
P/EPS 36.06 110.69 132.98 -377.79 -307.81 -237.59 198.40 -67.88%
EY 2.77 0.90 0.75 -0.26 -0.32 -0.42 0.50 212.76%
DY 1.61 0.54 1.26 0.85 0.44 0.22 1.91 -10.75%
P/NAPS 3.67 3.84 3.98 35.04 41.95 38.75 6.38 -30.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 27/05/21 -
Price 0.515 0.525 0.56 0.455 0.435 0.485 0.51 -
P/RPS 9.35 23.47 11.77 15.95 27.17 80.44 9.71 -2.48%
P/EPS 39.93 124.97 156.78 -419.25 -270.50 -247.81 183.97 -63.85%
EY 2.50 0.80 0.64 -0.24 -0.37 -0.40 0.54 177.51%
DY 1.46 0.48 1.07 0.77 0.51 0.21 2.06 -20.49%
P/NAPS 4.06 4.34 4.69 38.89 36.86 40.42 5.92 -22.21%

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