[DSONIC] YoY Quarter Result on 31-Mar-2024 [#4]

Announcement Date
13-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Mar-2024 [#4]
Profit Trend
QoQ- 134.31%
YoY- 70.02%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 115,744 104,902 54,337 25,824 50,715 56,717 60,294 11.47%
PBT 48,583 30,755 15,241 -5,004 11,976 12,790 15,469 20.99%
Tax -9,989 -8,061 -1,877 -629 280 -1,185 -851 50.69%
NP 38,594 22,694 13,364 -5,633 12,256 11,605 14,618 17.54%
-
NP to SH 38,598 22,702 13,368 -5,627 12,273 11,627 14,651 17.50%
-
Tax Rate 20.56% 26.21% 12.32% - -2.34% 9.27% 5.50% -
Total Cost 77,150 82,208 40,973 31,457 38,459 45,112 45,676 9.12%
-
Net Worth 369,778 362,335 342,425 227,054 256,274 263,249 263,384 5.81%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 36,611 21,380 7,169 1,317 6,740 6,750 13,500 18.07%
Div Payout % 94.85% 94.18% 53.63% 0.00% 54.92% 58.05% 92.14% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 369,778 362,335 342,425 227,054 256,274 263,249 263,384 5.81%
NOSH 2,962,019 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 13.97%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 33.34% 21.63% 24.59% -21.81% 24.17% 20.46% 24.24% -
ROE 10.44% 6.27% 3.90% -2.48% 4.79% 4.42% 5.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.11 3.68 1.89 0.98 3.76 4.20 4.47 -1.38%
EPS 1.37 0.80 0.47 -0.21 0.91 0.86 1.09 3.88%
DPS 1.30 0.75 0.25 0.05 0.50 0.50 1.00 4.46%
NAPS 0.1313 0.1271 0.1194 0.0862 0.1901 0.195 0.1951 -6.38%
Adjusted Per Share Value based on latest NOSH - 2,962,019
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.90 3.53 1.83 0.87 1.71 1.91 2.03 11.48%
EPS 1.30 0.76 0.45 -0.19 0.41 0.39 0.49 17.64%
DPS 1.23 0.72 0.24 0.04 0.23 0.23 0.45 18.22%
NAPS 0.1245 0.122 0.1153 0.0765 0.0863 0.0886 0.0887 5.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.44 0.42 0.475 0.55 0.78 0.515 1.16 -
P/RPS 10.71 11.41 25.07 56.10 20.73 12.26 25.97 -13.71%
P/EPS 32.10 52.74 101.90 -257.46 85.68 59.80 106.89 -18.15%
EY 3.11 1.90 0.98 -0.39 1.17 1.67 0.94 22.04%
DY 2.95 1.79 0.53 0.09 0.64 0.97 0.86 22.78%
P/NAPS 3.35 3.30 3.98 6.38 4.10 2.64 5.95 -9.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 13/06/24 26/05/23 31/05/22 27/05/21 25/06/20 03/06/19 28/02/18 -
Price 0.56 0.425 0.56 0.51 1.47 0.455 1.04 -
P/RPS 13.63 11.55 29.56 52.02 39.08 10.83 23.29 -8.53%
P/EPS 40.86 53.37 120.14 -238.73 161.47 52.83 95.83 -13.23%
EY 2.45 1.87 0.83 -0.42 0.62 1.89 1.04 15.33%
DY 2.32 1.76 0.45 0.10 0.34 1.10 0.96 15.82%
P/NAPS 4.27 3.34 4.69 5.92 7.73 2.33 5.33 -3.62%

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