[DSONIC] QoQ 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- 49.21%
YoY- 140.83%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 93,630 64,082 54,337 35,949 28,748 17,394 25,824 135.82%
PBT 35,912 16,484 15,241 2,013 878 -5,395 -5,004 -
Tax -11,011 -4,455 -1,877 -510 130 -255 -629 573.01%
NP 24,901 12,029 13,364 1,503 1,008 -5,650 -5,633 -
-
NP to SH 24,905 12,033 13,368 1,510 1,012 -5,646 -5,627 -
-
Tax Rate 30.66% 27.03% 12.32% 25.34% -14.81% - - -
Total Cost 68,729 52,053 40,973 34,446 27,740 23,044 31,457 68.29%
-
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 14,320 7,160 7,169 3,454 3,457 2,884 1,317 390.08%
Div Payout % 57.50% 59.51% 53.63% 228.76% 341.69% 0.00% 0.00% -
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 26.60% 18.77% 24.59% 4.18% 3.51% -32.48% -21.81% -
ROE 6.86% 3.47% 3.90% 4.48% 2.98% -16.31% -2.48% -
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 3.27 2.24 1.89 1.25 1.00 0.60 0.98 123.13%
EPS 0.87 0.42 0.47 0.05 0.04 -0.20 -0.21 -
DPS 0.50 0.25 0.25 0.12 0.12 0.10 0.05 363.50%
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 3.15 2.16 1.83 1.21 0.97 0.59 0.87 135.60%
EPS 0.84 0.40 0.45 0.05 0.03 -0.19 -0.19 -
DPS 0.48 0.24 0.24 0.12 0.12 0.10 0.04 423.35%
NAPS 0.1221 0.1167 0.1153 0.0113 0.0114 0.0117 0.0764 36.65%
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 14.22 20.78 25.07 32.83 49.62 77.12 56.10 -59.91%
P/EPS 53.48 110.69 101.90 781.59 1,409.49 -237.59 -257.46 -
EY 1.87 0.90 0.98 0.13 0.07 -0.42 -0.39 -
DY 1.08 0.54 0.53 0.29 0.24 0.22 0.09 423.35%
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 15.75 23.47 29.56 36.43 43.60 80.44 52.02 -54.87%
P/EPS 59.23 124.97 120.14 867.38 1,238.64 -247.81 -238.73 -
EY 1.69 0.80 0.83 0.12 0.08 -0.40 -0.42 -
DY 0.97 0.48 0.45 0.26 0.28 0.21 0.10 354.20%
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