[DSONIC] QoQ Annualized 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- -68.34%
YoY- -65.91%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 138,414 150,120 166,290 157,584 247,540 261,713 243,720 -31.39%
PBT 11,089 21,457 30,932 24,524 63,395 68,558 59,576 -67.36%
Tax -3,805 -4,234 -6,340 -5,444 -3,026 -4,408 -3,736 1.22%
NP 7,284 17,222 24,592 19,080 60,369 64,150 55,840 -74.24%
-
NP to SH 7,302 17,238 24,604 19,100 60,322 64,065 55,746 -74.17%
-
Tax Rate 34.31% 19.73% 20.50% 22.20% 4.77% 6.43% 6.27% -
Total Cost 131,130 132,897 141,698 138,504 187,171 197,562 187,880 -21.29%
-
Net Worth 227,054 162,686 126,793 251,551 256,274 284,310 274,319 -11.83%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 27,657 17,587 13,332 26,395 40,443 44,999 40,500 -22.43%
Div Payout % 378.77% 102.03% 54.19% 138.20% 67.05% 70.24% 72.65% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 227,054 162,686 126,793 251,551 256,274 284,310 274,319 -11.83%
NOSH 2,700,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.26% 11.47% 14.79% 12.11% 24.39% 24.51% 22.91% -
ROE 3.22% 10.60% 19.40% 7.59% 23.54% 22.53% 20.32% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.25 8.54 12.47 11.94 18.36 19.39 18.05 -56.06%
EPS 0.28 0.99 1.84 1.44 4.47 4.75 4.12 -83.31%
DPS 1.05 1.00 1.00 2.00 3.00 3.33 3.00 -50.30%
NAPS 0.0862 0.0925 0.0951 0.1906 0.1901 0.2106 0.2032 -43.51%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.66 5.05 5.60 5.30 8.33 8.81 8.20 -31.36%
EPS 0.25 0.58 0.83 0.64 2.03 2.16 1.88 -73.91%
DPS 0.93 0.59 0.45 0.89 1.36 1.51 1.36 -22.36%
NAPS 0.0764 0.0548 0.0427 0.0847 0.0863 0.0957 0.0923 -11.83%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.55 0.525 0.53 1.41 0.78 1.48 0.915 -
P/RPS 10.47 6.15 4.25 11.81 4.25 7.63 5.07 62.09%
P/EPS 198.40 53.56 28.72 97.43 17.43 31.19 22.16 330.59%
EY 0.50 1.87 3.48 1.03 5.74 3.21 4.51 -76.89%
DY 1.91 1.90 1.89 1.42 3.85 2.25 3.28 -30.24%
P/NAPS 6.38 5.68 5.57 7.40 4.10 7.03 4.50 26.17%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 -
Price 0.51 0.505 0.525 1.32 1.47 1.15 1.02 -
P/RPS 9.71 5.92 4.21 11.06 8.01 5.93 5.65 43.42%
P/EPS 183.97 51.52 28.45 91.21 32.85 24.23 24.70 280.92%
EY 0.54 1.94 3.52 1.10 3.04 4.13 4.05 -73.86%
DY 2.06 1.98 1.90 1.52 2.04 2.90 2.94 -21.09%
P/NAPS 5.92 5.46 5.52 6.93 7.73 5.46 5.02 11.60%

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