[DSONIC] YoY Quarter 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- 117.92%
YoY- -86.56%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 81,020 87,245 93,630 28,748 43,749 63,544 57,303 5.93%
PBT 25,614 25,450 35,912 878 9,335 15,300 9,193 18.60%
Tax -7,850 -7,311 -11,011 130 -1,809 -1,382 -712 49.13%
NP 17,764 18,139 24,901 1,008 7,526 13,918 8,481 13.10%
-
NP to SH 17,776 18,148 24,905 1,012 7,527 13,864 8,515 13.03%
-
Tax Rate 30.65% 28.73% 30.66% -14.81% 19.38% 9.03% 7.75% -
Total Cost 63,256 69,106 68,729 27,740 36,223 49,626 48,822 4.40%
-
Net Worth 351,631 352,100 362,886 34,003 126,793 274,319 256,095 5.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 16,955 14,320 3,457 3,333 10,125 - -
Div Payout % - 93.43% 57.50% 341.69% 44.28% 73.03% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 351,631 352,100 362,886 34,003 126,793 274,319 256,095 5.42%
NOSH 2,777,500 2,962,019 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 12.76%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 21.93% 20.79% 26.60% 3.51% 17.20% 21.90% 14.80% -
ROE 5.06% 5.15% 6.86% 2.98% 5.94% 5.05% 3.32% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.92 3.09 3.27 1.00 3.28 4.71 4.24 -6.02%
EPS 0.64 0.64 0.87 0.04 0.56 1.03 0.63 0.26%
DPS 0.00 0.60 0.50 0.12 0.25 0.75 0.00 -
NAPS 0.1266 0.1246 0.1267 0.0118 0.0951 0.2032 0.1897 -6.51%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.92 3.14 3.37 1.04 1.58 2.29 2.06 5.98%
EPS 0.64 0.65 0.90 0.04 0.27 0.50 0.31 12.82%
DPS 0.00 0.61 0.52 0.12 0.12 0.36 0.00 -
NAPS 0.1266 0.1268 0.1307 0.0122 0.0457 0.0988 0.0922 5.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.465 0.465 0.495 0.53 0.915 0.72 -
P/RPS 15.43 15.06 14.22 49.62 16.15 19.44 16.96 -1.56%
P/EPS 70.31 72.41 53.48 1,409.49 93.88 89.10 114.15 -7.75%
EY 1.42 1.38 1.87 0.07 1.07 1.12 0.88 8.29%
DY 0.00 1.29 1.08 0.24 0.47 0.82 0.00 -
P/NAPS 3.55 3.73 3.67 41.95 5.57 4.50 3.80 -1.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 -
Price 0.395 0.435 0.515 0.435 0.525 1.02 0.445 -
P/RPS 13.54 14.09 15.75 43.60 16.00 21.67 10.48 4.35%
P/EPS 61.72 67.73 59.23 1,238.64 92.99 99.32 70.55 -2.20%
EY 1.62 1.48 1.69 0.08 1.08 1.01 1.42 2.21%
DY 0.00 1.38 0.97 0.28 0.48 0.74 0.00 -
P/NAPS 3.12 3.49 4.06 36.86 5.52 5.02 2.35 4.83%

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