[DSONIC] YoY Cumulative Quarter 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- -92.08%
YoY- -65.91%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 84,821 64,082 17,394 39,396 58,316 48,784 60,103 5.90%
PBT 26,625 16,484 -5,395 6,131 14,488 7,902 15,378 9.57%
Tax -7,590 -4,455 -255 -1,361 -486 -539 -285 72.76%
NP 19,035 12,029 -5,650 4,770 14,002 7,363 15,093 3.94%
-
NP to SH 19,037 12,033 -5,646 4,775 14,009 7,394 15,124 3.90%
-
Tax Rate 28.51% 27.03% - 22.20% 3.35% 6.82% 1.85% -
Total Cost 65,786 52,053 23,044 34,626 44,314 41,421 45,010 6.52%
-
Net Worth 356,795 346,587 34,617 251,551 270,539 261,089 255,690 5.70%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 16,990 7,160 2,884 6,598 10,125 13,500 13,500 3.90%
Div Payout % 89.25% 59.51% 0.00% 138.20% 72.27% 182.58% 89.26% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 356,795 346,587 34,617 251,551 270,539 261,089 255,690 5.70%
NOSH 2,962,008 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 22.44% 18.77% -32.48% 12.11% 24.01% 15.09% 25.11% -
ROE 5.34% 3.47% -16.31% 1.90% 5.18% 2.83% 5.91% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.00 2.24 0.60 2.99 4.32 3.61 4.45 -6.35%
EPS 0.67 0.42 -0.20 0.36 1.04 0.55 1.12 -8.20%
DPS 0.60 0.25 0.10 0.50 0.75 1.00 1.00 -8.15%
NAPS 0.126 0.121 0.012 0.1906 0.2004 0.1934 0.1894 -6.56%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.05 2.31 0.63 1.42 2.10 1.76 2.16 5.91%
EPS 0.69 0.43 -0.20 0.17 0.50 0.27 0.54 4.16%
DPS 0.61 0.26 0.10 0.24 0.36 0.49 0.49 3.71%
NAPS 0.1285 0.1248 0.0125 0.0906 0.0974 0.094 0.0921 5.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.445 0.465 0.465 1.41 0.565 0.87 1.24 -
P/RPS 14.86 20.78 77.12 47.24 13.08 24.08 27.85 -9.93%
P/EPS 66.19 110.69 -237.59 389.72 54.45 158.85 110.69 -8.20%
EY 1.51 0.90 -0.42 0.26 1.84 0.63 0.90 9.00%
DY 1.35 0.54 0.22 0.35 1.33 1.15 0.81 8.88%
P/NAPS 3.53 3.84 38.75 7.40 2.82 4.50 6.55 -9.78%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 24/08/18 25/08/17 -
Price 0.485 0.525 0.485 1.32 0.885 0.77 1.09 -
P/RPS 16.19 23.47 80.44 44.22 20.49 21.31 24.48 -6.65%
P/EPS 72.14 124.97 -247.81 364.84 85.28 140.59 97.30 -4.86%
EY 1.39 0.80 -0.40 0.27 1.17 0.71 1.03 5.12%
DY 1.24 0.48 0.21 0.38 0.85 1.30 0.92 5.09%
P/NAPS 3.85 4.34 40.42 6.93 4.42 3.98 5.76 -6.49%

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