[DSONIC] YoY Quarter 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- -91.67%
YoY- -96.89%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Revenue 80,499 82,091 35,949 29,445 74,965 56,755 73,212 1.36%
PBT 21,818 25,032 2,013 627 21,631 10,589 11,068 10.17%
Tax -5,354 -8,311 -510 -6 -1,438 -1,603 -3,139 7.92%
NP 16,464 16,721 1,503 621 20,193 8,986 7,929 10.99%
-
NP to SH 16,473 16,727 1,510 627 20,176 8,997 7,968 10.92%
-
Tax Rate 24.54% 33.20% 25.34% 0.96% 6.65% 15.14% 28.36% -
Total Cost 64,035 65,370 34,446 28,824 54,772 47,769 65,283 -0.27%
-
Net Worth 349,215 304,671 33,679 162,686 284,310 0 249,615 4.91%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Div 14,104 12,275 3,454 - 13,500 13,500 6,750 11.09%
Div Payout % 85.62% 73.39% 228.76% - 66.91% 150.05% 84.71% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Net Worth 349,215 304,671 33,679 162,686 284,310 0 249,615 4.91%
NOSH 2,962,019 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 11.87%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
NP Margin 20.45% 20.37% 4.18% 2.11% 26.94% 15.83% 10.83% -
ROE 4.72% 5.49% 4.48% 0.39% 7.10% 0.00% 3.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
RPS 2.85 3.34 1.25 1.67 5.55 4.20 5.42 -8.77%
EPS 0.58 0.68 0.05 0.04 1.49 0.67 0.59 -0.24%
DPS 0.50 0.50 0.12 0.00 1.00 1.00 0.50 0.00%
NAPS 0.1238 0.1241 0.0117 0.0925 0.2106 0.00 0.1849 -5.56%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
RPS 2.90 2.96 1.29 1.06 2.70 2.04 2.64 1.35%
EPS 0.59 0.60 0.05 0.02 0.73 0.32 0.29 10.67%
DPS 0.51 0.44 0.12 0.00 0.49 0.49 0.24 11.36%
NAPS 0.1257 0.1097 0.0121 0.0586 0.1024 0.00 0.0899 4.90%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/12/16 -
Price 0.425 0.46 0.41 0.525 1.48 0.405 1.21 -
P/RPS 14.89 13.76 32.83 31.36 26.65 9.63 22.31 -5.61%
P/EPS 72.78 67.52 781.59 1,472.66 99.03 60.77 205.01 -13.74%
EY 1.37 1.48 0.13 0.07 1.01 1.65 0.49 15.81%
DY 1.18 1.09 0.29 0.00 0.68 2.47 0.41 16.29%
P/NAPS 3.43 3.71 35.04 5.68 7.03 0.00 6.54 -8.80%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Date 29/02/24 27/02/23 28/02/22 24/02/21 27/02/20 - 27/02/17 -
Price 0.445 0.455 0.455 0.505 1.15 0.00 1.16 -
P/RPS 15.59 13.61 36.43 30.16 20.71 0.00 21.39 -4.41%
P/EPS 76.20 66.78 867.38 1,416.56 76.95 0.00 196.54 -12.65%
EY 1.31 1.50 0.12 0.07 1.30 0.00 0.51 14.42%
DY 1.12 1.10 0.26 0.00 0.87 0.00 0.43 14.64%
P/NAPS 3.59 3.67 38.89 5.46 5.46 0.00 6.27 -7.65%

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