[DSONIC] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -14.9%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 116,412 228,620 221,120 242,744 302,376 263,030 216,140 -9.79%
PBT -437 55,038 44,373 60,406 63,916 74,350 47,916 -
Tax -2,699 -3,901 -2,922 -3,307 -7,073 -3,027 -3,907 -5.97%
NP -3,136 51,137 41,451 57,099 56,843 71,323 44,009 -
-
NP to SH -3,119 51,088 41,545 57,228 56,995 71,475 44,137 -
-
Tax Rate - 7.09% 6.59% 5.47% 11.07% 4.07% 8.15% -
Total Cost 119,548 177,483 179,669 185,645 245,533 191,707 172,131 -5.88%
-
Net Worth 34,617 251,551 270,539 261,089 255,690 252,719 221,669 -26.59%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,534 36,964 30,375 54,000 54,000 54,000 13,500 -9.25%
Div Payout % 0.00% 72.35% 73.11% 94.36% 94.75% 75.55% 30.59% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 34,617 251,551 270,539 261,089 255,690 252,719 221,669 -26.59%
NOSH 2,962,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 13.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -2.69% 22.37% 18.75% 23.52% 18.80% 27.12% 20.36% -
ROE -9.01% 20.31% 15.36% 21.92% 22.29% 28.28% 19.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.04 17.32 16.38 17.98 22.40 19.48 16.01 -20.48%
EPS -0.11 3.87 3.08 4.24 4.22 5.29 3.27 -
DPS 0.26 2.80 2.25 4.00 4.00 4.00 1.00 -20.09%
NAPS 0.012 0.1906 0.2004 0.1934 0.1894 0.1872 0.1642 -35.31%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.19 8.23 7.96 8.74 10.89 9.47 7.78 -9.79%
EPS -0.11 1.84 1.50 2.06 2.05 2.57 1.59 -
DPS 0.27 1.33 1.09 1.94 1.94 1.94 0.49 -9.44%
NAPS 0.0125 0.0906 0.0974 0.094 0.0921 0.091 0.0798 -26.55%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.465 1.41 0.565 0.87 1.24 1.26 1.07 -
P/RPS 11.52 8.14 3.45 4.84 5.54 6.47 6.68 9.49%
P/EPS -430.08 36.43 18.36 20.52 29.37 23.80 32.73 -
EY -0.23 2.75 5.45 4.87 3.40 4.20 3.06 -
DY 0.56 1.99 3.98 4.60 3.23 3.17 0.93 -8.09%
P/NAPS 38.75 7.40 2.82 4.50 6.55 6.73 6.52 34.55%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 30/08/19 24/08/18 25/08/17 26/08/16 28/08/15 -
Price 0.485 1.32 0.885 0.78 1.09 1.43 1.06 -
P/RPS 12.02 7.62 5.40 4.34 4.87 7.34 6.62 10.44%
P/EPS -448.58 34.10 28.76 18.40 25.82 27.01 32.42 -
EY -0.22 2.93 3.48 5.43 3.87 3.70 3.08 -
DY 0.54 2.12 2.54 5.13 3.67 2.80 0.94 -8.81%
P/NAPS 40.42 6.93 4.42 4.03 5.76 7.64 6.46 35.70%

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