[DSONIC] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -43.68%
YoY- -57.77%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 101,411 116,412 138,414 163,305 208,825 228,620 247,540 -44.80%
PBT -8,894 -437 11,089 28,069 49,073 55,038 63,395 -
Tax -760 -2,699 -3,805 -2,896 -4,328 -3,901 -3,026 -60.15%
NP -9,654 -3,136 7,284 25,173 44,745 51,137 60,369 -
-
NP to SH -9,634 -3,119 7,302 25,202 44,751 51,088 60,322 -
-
Tax Rate - - 34.31% 10.32% 8.82% 7.09% 4.77% -
Total Cost 111,065 119,548 131,130 138,132 164,080 177,483 187,171 -29.36%
-
Net Worth 34,003 34,617 227,054 162,686 126,793 251,551 256,274 -73.95%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,659 7,534 11,249 16,672 30,172 36,964 40,490 -67.01%
Div Payout % 0.00% 0.00% 154.06% 66.16% 67.42% 72.35% 67.12% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 34,003 34,617 227,054 162,686 126,793 251,551 256,274 -73.95%
NOSH 2,962,000 2,962,000 2,700,000 2,700,000 1,350,000 1,350,000 1,350,000 68.76%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -9.52% -2.69% 5.26% 15.41% 21.43% 22.37% 24.39% -
ROE -28.33% -9.01% 3.22% 15.49% 35.29% 20.31% 23.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.52 4.04 5.25 9.29 15.66 17.32 18.36 -66.71%
EPS -0.33 -0.11 0.28 1.43 3.36 3.87 4.47 -
DPS 0.27 0.26 0.43 0.95 2.25 2.80 3.00 -79.88%
NAPS 0.0118 0.012 0.0862 0.0925 0.0951 0.1906 0.1901 -84.29%
Adjusted Per Share Value based on latest NOSH - 2,700,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.41 3.92 4.66 5.50 7.03 7.69 8.33 -44.83%
EPS -0.32 -0.10 0.25 0.85 1.51 1.72 2.03 -
DPS 0.26 0.25 0.38 0.56 1.02 1.24 1.36 -66.78%
NAPS 0.0114 0.0117 0.0764 0.0548 0.0427 0.0847 0.0863 -74.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.495 0.465 0.55 0.525 0.53 1.41 0.78 -
P/RPS 14.07 11.52 10.47 5.65 3.38 8.14 4.25 121.96%
P/EPS -148.06 -430.08 198.40 36.64 15.79 36.43 17.43 -
EY -0.68 -0.23 0.50 2.73 6.33 2.75 5.74 -
DY 0.54 0.56 0.78 1.81 4.25 1.99 3.85 -72.97%
P/NAPS 41.95 38.75 6.38 5.68 5.57 7.40 4.10 370.63%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 27/05/21 24/02/21 27/11/20 28/08/20 25/06/20 -
Price 0.435 0.485 0.51 0.505 0.525 1.32 1.47 -
P/RPS 12.36 12.02 9.71 5.44 3.35 7.62 8.01 33.49%
P/EPS -130.11 -448.58 183.97 35.24 15.64 34.10 32.85 -
EY -0.77 -0.22 0.54 2.84 6.39 2.93 3.04 -
DY 0.61 0.54 0.84 1.88 4.29 2.12 2.04 -55.25%
P/NAPS 36.86 40.42 5.92 5.46 5.52 6.93 7.73 183.03%

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