[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -43.52%
YoY- -87.89%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 82,091 46,142 17,394 138,414 112,590 83,145 39,396 62.92%
PBT -2,504 -4,517 -5,395 11,089 16,093 15,466 6,131 -
Tax -635 -125 -255 -3,805 -3,176 -3,170 -1,361 -39.76%
NP -3,139 -4,642 -5,650 7,284 12,917 12,296 4,770 -
-
NP to SH -3,124 -4,634 -5,646 7,302 12,929 12,302 4,775 -
-
Tax Rate - - - 34.31% 19.74% 20.50% 22.20% -
Total Cost 85,230 50,784 23,044 131,130 99,673 70,849 34,626 82.00%
-
Net Worth 33,679 34,003 34,617 227,054 162,686 126,793 251,551 -73.73%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,074 6,339 2,884 27,657 13,190 6,666 6,598 32.49%
Div Payout % 0.00% 0.00% 0.00% 378.77% 102.03% 54.19% 138.20% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 33,679 34,003 34,617 227,054 162,686 126,793 251,551 -73.73%
NOSH 2,962,000 2,962,000 2,962,000 2,700,000 2,700,000 1,350,000 1,350,000 68.60%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.82% -10.06% -32.48% 5.26% 11.47% 14.79% 12.11% -
ROE -9.28% -13.63% -16.31% 3.22% 7.95% 9.70% 1.90% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.85 1.60 0.60 5.25 6.40 6.24 2.99 -3.13%
EPS -0.11 -0.16 -0.20 0.28 0.74 0.92 0.36 -
DPS 0.35 0.22 0.10 1.05 0.75 0.50 0.50 -21.11%
NAPS 0.0117 0.0118 0.012 0.0862 0.0925 0.0951 0.1906 -84.35%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.96 1.66 0.63 4.98 4.05 2.99 1.42 62.96%
EPS -0.11 -0.17 -0.20 0.26 0.47 0.44 0.17 -
DPS 0.36 0.23 0.10 1.00 0.47 0.24 0.24 30.94%
NAPS 0.0121 0.0122 0.0125 0.0817 0.0586 0.0457 0.0906 -73.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.41 0.495 0.465 0.55 0.525 0.53 1.41 -
P/RPS 14.38 30.91 77.12 10.47 8.20 8.50 47.24 -54.65%
P/EPS -377.79 -307.81 -237.59 198.40 71.42 57.44 389.72 -
EY -0.26 -0.32 -0.42 0.50 1.40 1.74 0.26 -
DY 0.85 0.44 0.22 1.91 1.43 0.94 0.35 80.38%
P/NAPS 35.04 41.95 38.75 6.38 5.68 5.57 7.40 181.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 27/05/21 24/02/21 27/11/20 28/08/20 -
Price 0.455 0.435 0.485 0.51 0.505 0.525 1.32 -
P/RPS 15.95 27.17 80.44 9.71 7.89 8.42 44.22 -49.23%
P/EPS -419.25 -270.50 -247.81 183.97 68.70 56.90 364.84 -
EY -0.24 -0.37 -0.40 0.54 1.46 1.76 0.27 -
DY 0.77 0.51 0.21 2.06 1.49 0.95 0.38 59.92%
P/NAPS 38.89 36.86 40.42 5.92 5.46 5.52 6.93 214.80%

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