[DSONIC] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -57.64%
YoY- -87.89%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 109,454 92,284 69,576 138,414 150,120 166,290 157,584 -21.51%
PBT -3,338 -9,034 -21,580 11,089 21,457 30,932 24,524 -
Tax -846 -250 -1,020 -3,805 -4,234 -6,340 -5,444 -70.99%
NP -4,185 -9,284 -22,600 7,284 17,222 24,592 19,080 -
-
NP to SH -4,165 -9,268 -22,584 7,302 17,238 24,604 19,100 -
-
Tax Rate - - - 34.31% 19.73% 20.50% 22.20% -
Total Cost 113,639 101,568 92,176 131,130 132,897 141,698 138,504 -12.32%
-
Net Worth 33,679 34,003 34,617 227,054 162,686 126,793 251,551 -73.73%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,433 12,679 11,539 27,657 17,587 13,332 26,395 -36.17%
Div Payout % 0.00% 0.00% 0.00% 378.77% 102.03% 54.19% 138.20% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 33,679 34,003 34,617 227,054 162,686 126,793 251,551 -73.73%
NOSH 2,962,000 2,962,000 2,962,000 2,700,000 2,700,000 1,350,000 1,350,000 68.60%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.82% -10.06% -32.48% 5.26% 11.47% 14.79% 12.11% -
ROE -12.37% -27.26% -65.24% 3.22% 10.60% 19.40% 7.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.80 3.20 2.41 5.25 8.54 12.47 11.94 -53.28%
EPS -0.15 -0.32 -0.80 0.28 0.99 1.84 1.44 -
DPS 0.47 0.44 0.40 1.05 1.00 1.00 2.00 -61.81%
NAPS 0.0117 0.0118 0.012 0.0862 0.0925 0.0951 0.1906 -84.35%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.68 3.11 2.34 4.66 5.05 5.60 5.30 -21.53%
EPS -0.14 -0.31 -0.76 0.25 0.58 0.83 0.64 -
DPS 0.45 0.43 0.39 0.93 0.59 0.45 0.89 -36.45%
NAPS 0.0113 0.0114 0.0117 0.0764 0.0548 0.0427 0.0847 -73.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.41 0.495 0.465 0.55 0.525 0.53 1.41 -
P/RPS 10.78 15.46 19.28 10.47 6.15 4.25 11.81 -5.88%
P/EPS -283.34 -153.91 -59.40 198.40 53.56 28.72 97.43 -
EY -0.35 -0.65 -1.68 0.50 1.87 3.48 1.03 -
DY 1.14 0.89 0.86 1.91 1.90 1.89 1.42 -13.58%
P/NAPS 35.04 41.95 38.75 6.38 5.68 5.57 7.40 181.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 27/05/21 24/02/21 27/11/20 28/08/20 -
Price 0.455 0.435 0.485 0.51 0.505 0.525 1.32 -
P/RPS 11.97 13.58 20.11 9.71 5.92 4.21 11.06 5.39%
P/EPS -314.44 -135.25 -61.95 183.97 51.52 28.45 91.21 -
EY -0.32 -0.74 -1.61 0.54 1.94 3.52 1.10 -
DY 1.03 1.01 0.82 2.06 1.98 1.90 1.52 -22.79%
P/NAPS 38.89 36.86 40.42 5.92 5.46 5.52 6.93 214.80%

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