[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 45.28%
YoY- 1817.83%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 172,066 84,821 344,705 239,803 157,712 64,082 136,428 16.71%
PBT 52,075 26,625 108,183 77,428 52,396 16,484 12,737 155.46%
Tax -14,901 -7,590 -31,838 -23,777 -15,466 -4,455 -2,512 227.33%
NP 37,174 19,035 76,345 53,651 36,930 12,029 10,225 136.25%
-
NP to SH 37,185 19,037 76,367 53,665 36,938 12,033 10,244 136.00%
-
Tax Rate 28.61% 28.51% 29.43% 30.71% 29.52% 27.03% 19.72% -
Total Cost 134,892 65,786 268,360 186,152 120,782 52,053 126,203 4.53%
-
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 33,910 16,990 57,015 30,688 21,481 7,160 17,207 57.12%
Div Payout % 91.19% 89.25% 74.66% 57.18% 58.15% 59.51% 167.97% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
NOSH 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 21.60% 22.44% 22.15% 22.37% 23.42% 18.77% 7.49% -
ROE 10.56% 5.34% 21.08% 17.61% 10.18% 3.47% 2.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.09 3.00 12.09 9.77 5.51 2.24 4.76 17.83%
EPS 1.32 0.67 2.68 2.19 1.29 0.42 0.36 137.59%
DPS 1.20 0.60 2.00 1.25 0.75 0.25 0.60 58.67%
NAPS 0.1246 0.126 0.1271 0.1241 0.1267 0.121 0.1194 2.88%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.79 2.85 11.60 8.07 5.31 2.16 4.59 16.73%
EPS 1.25 0.64 2.57 1.81 1.24 0.40 0.34 138.01%
DPS 1.14 0.57 1.92 1.03 0.72 0.24 0.58 56.84%
NAPS 0.1185 0.1201 0.122 0.1025 0.1221 0.1167 0.1153 1.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.465 0.445 0.42 0.46 0.465 0.465 0.475 -
P/RPS 7.64 14.86 3.47 4.71 8.44 20.78 9.99 -16.35%
P/EPS 35.34 66.19 15.68 21.04 36.06 110.69 132.98 -58.63%
EY 2.83 1.51 6.38 4.75 2.77 0.90 0.75 142.17%
DY 2.58 1.35 4.76 2.72 1.61 0.54 1.26 61.17%
P/NAPS 3.73 3.53 3.30 3.71 3.67 3.84 3.98 -4.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 -
Price 0.435 0.485 0.425 0.455 0.515 0.525 0.56 -
P/RPS 7.14 16.19 3.51 4.66 9.35 23.47 11.77 -28.31%
P/EPS 33.06 72.14 15.87 20.82 39.93 124.97 156.78 -64.53%
EY 3.03 1.39 6.30 4.80 2.50 0.80 0.64 181.68%
DY 2.76 1.24 4.71 2.75 1.46 0.48 1.07 87.97%
P/NAPS 3.49 3.85 3.34 3.67 4.06 4.34 4.69 -17.86%

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