[DSONIC] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -208.88%
YoY- -121.53%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 183,116 136,428 107,915 101,411 116,412 138,414 163,305 7.95%
PBT 34,616 12,737 -7,508 -8,894 -437 11,089 28,069 15.04%
Tax -6,712 -2,512 -1,264 -760 -2,699 -3,805 -2,896 75.40%
NP 27,904 10,225 -8,772 -9,654 -3,136 7,284 25,173 7.12%
-
NP to SH 27,923 10,244 -8,751 -9,634 -3,119 7,302 25,202 7.09%
-
Tax Rate 19.39% 19.72% - - - 34.31% 10.32% -
Total Cost 155,212 126,203 116,687 111,065 119,548 131,130 138,132 8.10%
-
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 21,242 16,966 11,114 7,659 7,534 11,249 16,672 17.57%
Div Payout % 76.08% 165.63% 0.00% 0.00% 0.00% 154.06% 66.16% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,700,000 2,700,000 6.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.24% 7.49% -8.13% -9.52% -2.69% 5.26% 15.41% -
ROE 8.06% 2.99% -25.98% -28.33% -9.01% 3.22% 15.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.39 4.76 3.75 3.52 4.04 5.25 9.29 -22.13%
EPS 0.97 0.36 -0.30 -0.33 -0.11 0.28 1.43 -22.85%
DPS 0.74 0.59 0.39 0.27 0.26 0.43 0.95 -15.37%
NAPS 0.121 0.1194 0.0117 0.0118 0.012 0.0862 0.0925 19.66%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.18 4.60 3.64 3.42 3.93 4.67 5.51 7.97%
EPS 0.94 0.35 -0.30 -0.32 -0.11 0.25 0.85 6.95%
DPS 0.72 0.57 0.37 0.26 0.25 0.38 0.56 18.29%
NAPS 0.1169 0.1155 0.0114 0.0115 0.0117 0.0766 0.0549 65.74%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.465 0.475 0.41 0.495 0.465 0.55 0.525 -
P/RPS 7.27 9.99 10.94 14.07 11.52 10.47 5.65 18.35%
P/EPS 47.70 132.98 -134.87 -148.06 -430.08 198.40 36.64 19.28%
EY 2.10 0.75 -0.74 -0.68 -0.23 0.50 2.73 -16.08%
DY 1.59 1.24 0.94 0.54 0.56 0.78 1.81 -8.29%
P/NAPS 3.84 3.98 35.04 41.95 38.75 6.38 5.68 -23.02%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 27/05/21 24/02/21 -
Price 0.525 0.56 0.455 0.435 0.485 0.51 0.505 -
P/RPS 8.21 11.77 12.14 12.36 12.02 9.71 5.44 31.67%
P/EPS 53.85 156.78 -149.67 -130.11 -448.58 183.97 35.24 32.77%
EY 1.86 0.64 -0.67 -0.77 -0.22 0.54 2.84 -24.64%
DY 1.41 1.05 0.85 0.61 0.54 0.84 1.88 -17.49%
P/NAPS 4.34 4.69 38.89 36.86 40.42 5.92 5.46 -14.22%

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