[DSONIC] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 217.06%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 294,140 247,998 183,116 136,428 107,915 101,411 116,412 85.19%
PBT 92,669 69,650 34,616 12,737 -7,508 -8,894 -437 -
Tax -25,654 -17,853 -6,712 -2,512 -1,264 -760 -2,699 346.87%
NP 67,015 51,797 27,904 10,225 -8,772 -9,654 -3,136 -
-
NP to SH 67,033 51,816 27,923 10,244 -8,751 -9,634 -3,119 -
-
Tax Rate 27.68% 25.63% 19.39% 19.72% - - - -
Total Cost 227,125 196,201 155,212 126,203 116,687 111,065 119,548 53.21%
-
Net Worth 304,671 362,886 346,587 342,425 33,679 34,003 34,617 324.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 40,926 32,105 21,242 16,966 11,114 7,659 7,534 208.06%
Div Payout % 61.05% 61.96% 76.08% 165.63% 0.00% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 304,671 362,886 346,587 342,425 33,679 34,003 34,617 324.59%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.78% 20.89% 15.24% 7.49% -8.13% -9.52% -2.69% -
ROE 22.00% 14.28% 8.06% 2.99% -25.98% -28.33% -9.01% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.98 8.66 6.39 4.76 3.75 3.52 4.04 105.99%
EPS 2.73 1.81 0.97 0.36 -0.30 -0.33 -0.11 -
DPS 1.67 1.12 0.74 0.59 0.39 0.27 0.26 244.36%
NAPS 0.1241 0.1267 0.121 0.1194 0.0117 0.0118 0.012 372.65%
Adjusted Per Share Value based on latest NOSH - 2,962,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.59 8.93 6.59 4.91 3.89 3.65 4.19 85.23%
EPS 2.41 1.87 1.01 0.37 -0.32 -0.35 -0.11 -
DPS 1.47 1.16 0.76 0.61 0.40 0.28 0.27 208.52%
NAPS 0.1097 0.1307 0.1248 0.1233 0.0121 0.0122 0.0125 323.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.46 0.465 0.465 0.475 0.41 0.495 0.465 -
P/RPS 3.84 5.37 7.27 9.99 10.94 14.07 11.52 -51.82%
P/EPS 16.85 25.70 47.70 132.98 -134.87 -148.06 -430.08 -
EY 5.94 3.89 2.10 0.75 -0.74 -0.68 -0.23 -
DY 3.62 2.41 1.59 1.24 0.94 0.54 0.56 245.83%
P/NAPS 3.71 3.67 3.84 3.98 35.04 41.95 38.75 -78.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.455 0.515 0.525 0.56 0.455 0.435 0.485 -
P/RPS 3.80 5.95 8.21 11.77 12.14 12.36 12.02 -53.49%
P/EPS 16.66 28.47 53.85 156.78 -149.67 -130.11 -448.58 -
EY 6.00 3.51 1.86 0.64 -0.67 -0.77 -0.22 -
DY 3.66 2.17 1.41 1.05 0.85 0.61 0.54 256.89%
P/NAPS 3.67 4.06 4.34 4.69 38.89 36.86 40.42 -79.71%

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