[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 41.64%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Revenue 162,842 106,087 48,784 193,960 133,666 60,103 318,353 -31.77%
PBT 27,684 17,095 7,902 52,504 37,035 15,378 71,868 -41.96%
Tax -2,854 -1,251 -539 -2,768 -1,917 -285 -9,368 -49.22%
NP 24,830 15,844 7,363 49,736 35,118 15,093 62,500 -40.93%
-
NP to SH 24,906 15,909 7,394 49,834 35,183 15,124 62,656 -40.91%
-
Tax Rate 10.31% 7.32% 6.82% 5.27% 5.18% 1.85% 13.04% -
Total Cost 138,012 90,243 41,421 144,224 98,548 45,010 255,853 -29.67%
-
Net Worth 0 256,095 261,089 263,384 262,169 255,690 260,820 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Div 27,000 13,500 13,500 47,250 27,000 13,500 54,000 -32.65%
Div Payout % 108.41% 84.86% 182.58% 94.81% 76.74% 89.26% 86.18% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 0 256,095 261,089 263,384 262,169 255,690 260,820 -
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
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.25% 14.93% 15.09% 25.64% 26.27% 25.11% 19.63% -
ROE 0.00% 6.21% 2.83% 18.92% 13.42% 5.91% 24.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.06 7.86 3.61 14.37 9.90 4.45 23.58 -31.77%
EPS 1.84 1.18 0.55 3.69 2.61 1.12 4.64 -40.99%
DPS 2.00 1.00 1.00 3.50 2.00 1.00 4.00 -32.65%
NAPS 0.00 0.1897 0.1934 0.1951 0.1942 0.1894 0.1932 -
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.86 3.82 1.76 6.98 4.81 2.16 11.46 -31.78%
EPS 0.90 0.57 0.27 1.79 1.27 0.54 2.26 -40.85%
DPS 0.97 0.49 0.49 1.70 0.97 0.49 1.94 -32.65%
NAPS 0.00 0.0922 0.094 0.0948 0.0944 0.0921 0.0939 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 31/12/18 28/09/18 29/06/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.72 0.87 1.16 1.25 1.24 1.26 -
P/RPS 3.36 9.16 24.08 8.07 12.62 27.85 5.34 -23.21%
P/EPS 21.95 61.10 158.85 31.42 47.96 110.69 27.15 -11.41%
EY 4.56 1.64 0.63 3.18 2.08 0.90 3.68 13.00%
DY 4.94 1.39 1.15 3.02 1.60 0.81 3.17 28.78%
P/NAPS 0.00 3.80 4.50 5.95 6.44 6.55 6.52 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date - 30/11/18 24/08/18 28/02/18 24/11/17 25/08/17 25/05/17 -
Price 0.00 0.445 0.77 1.04 1.18 1.09 1.30 -
P/RPS 0.00 5.66 21.31 7.24 11.92 24.48 5.51 -
P/EPS 0.00 37.76 140.59 28.17 45.28 97.30 28.01 -
EY 0.00 2.65 0.71 3.55 2.21 1.03 3.57 -
DY 0.00 2.25 1.30 3.37 1.69 0.92 3.08 -
P/NAPS 0.00 2.35 3.98 5.33 6.08 5.76 6.73 -

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