[DSONIC] QoQ Cumulative 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- -92.08%
YoY- -65.91%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 138,414 112,590 83,145 39,396 247,540 196,285 121,860 8.85%
PBT 11,089 16,093 15,466 6,131 63,395 51,419 29,788 -48.22%
Tax -3,805 -3,176 -3,170 -1,361 -3,026 -3,306 -1,868 60.61%
NP 7,284 12,917 12,296 4,770 60,369 48,113 27,920 -59.13%
-
NP to SH 7,302 12,929 12,302 4,775 60,322 48,049 27,873 -59.02%
-
Tax Rate 34.31% 19.74% 20.50% 22.20% 4.77% 6.43% 6.27% -
Total Cost 131,130 99,673 70,849 34,626 187,171 148,172 93,940 24.87%
-
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 13,190 6,666 6,598 40,443 33,750 20,250 23.07%
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% 7.95% 9.70% 1.90% 23.54% 16.90% 10.16% -
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 6.40 6.24 2.99 18.36 14.54 9.03 -30.31%
EPS 0.28 0.74 0.92 0.36 4.47 3.56 2.06 -73.53%
DPS 1.05 0.75 0.50 0.50 3.00 2.50 1.50 -21.14%
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 3.79 2.80 1.33 8.33 6.61 4.10 8.90%
EPS 0.25 0.44 0.41 0.16 2.03 1.62 0.94 -58.61%
DPS 0.93 0.44 0.22 0.22 1.36 1.14 0.68 23.18%
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 8.20 8.50 47.24 4.25 10.18 10.14 2.15%
P/EPS 198.40 71.42 57.44 389.72 17.43 41.58 44.32 171.37%
EY 0.50 1.40 1.74 0.26 5.74 2.40 2.26 -63.38%
DY 1.91 1.43 0.94 0.35 3.85 1.69 1.64 10.68%
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 7.89 8.42 44.22 8.01 7.91 11.30 -9.60%
P/EPS 183.97 68.70 56.90 364.84 32.85 32.31 49.40 140.06%
EY 0.54 1.46 1.76 0.27 3.04 3.09 2.02 -58.46%
DY 2.06 1.49 0.95 0.38 2.04 2.17 1.47 25.20%
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