[DSONIC] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -15.31%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 138,414 163,305 208,825 228,620 247,540 253,542 235,880 -29.88%
PBT 11,089 28,069 49,073 55,038 63,395 64,209 51,771 -64.16%
Tax -3,805 -2,896 -4,328 -3,901 -3,026 -4,491 -3,765 0.70%
NP 7,284 25,173 44,745 51,137 60,369 59,718 48,006 -71.51%
-
NP to SH 7,302 25,202 44,751 51,088 60,322 59,676 48,015 -71.47%
-
Tax Rate 34.31% 10.32% 8.82% 7.09% 4.77% 6.99% 7.27% -
Total Cost 131,130 138,132 164,080 177,483 187,171 193,824 187,874 -21.29%
-
Net Worth 227,054 162,686 126,793 251,551 256,274 284,310 274,319 -11.83%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 11,249 16,672 30,172 36,964 40,490 40,500 27,000 -44.18%
Div Payout % 154.06% 66.16% 67.42% 72.35% 67.12% 67.87% 56.23% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 227,054 162,686 126,793 251,551 256,274 284,310 274,319 -11.83%
NOSH 2,700,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.26% 15.41% 21.43% 22.37% 24.39% 23.55% 20.35% -
ROE 3.22% 15.49% 35.29% 20.31% 23.54% 20.99% 17.50% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.25 9.29 15.66 17.32 18.36 18.78 17.47 -55.10%
EPS 0.28 1.43 3.36 3.87 4.47 4.42 3.56 -81.61%
DPS 0.43 0.95 2.25 2.80 3.00 3.00 2.00 -64.07%
NAPS 0.0862 0.0925 0.0951 0.1906 0.1901 0.2106 0.2032 -43.51%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.67 5.51 7.05 7.72 8.36 8.56 7.96 -29.89%
EPS 0.25 0.85 1.51 1.72 2.04 2.01 1.62 -71.19%
DPS 0.38 0.56 1.02 1.25 1.37 1.37 0.91 -44.10%
NAPS 0.0767 0.0549 0.0428 0.0849 0.0865 0.096 0.0926 -11.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.55 0.525 0.53 1.41 0.78 1.48 0.915 -
P/RPS 10.47 5.65 3.38 8.14 4.25 7.88 5.24 58.57%
P/EPS 198.40 36.64 15.79 36.43 17.43 33.48 25.73 289.81%
EY 0.50 2.73 6.33 2.75 5.74 2.99 3.89 -74.49%
DY 0.78 1.81 4.25 1.99 3.85 2.03 2.19 -49.72%
P/NAPS 6.38 5.68 5.57 7.40 4.10 7.03 4.50 26.17%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 -
Price 0.51 0.505 0.525 1.32 1.47 1.13 1.02 -
P/RPS 9.71 5.44 3.35 7.62 8.01 6.02 5.84 40.30%
P/EPS 183.97 35.24 15.64 34.10 32.85 25.56 28.68 244.84%
EY 0.54 2.84 6.39 2.93 3.04 3.91 3.49 -71.14%
DY 0.84 1.88 4.29 2.12 2.04 2.65 1.96 -43.12%
P/NAPS 5.92 5.46 5.52 6.93 7.73 5.37 5.02 11.60%

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