[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- 132.63%

YoY- -4.23%

Quarter Report

Announcement 2Q18.pdf

Latest QR

Upcoming QR

DSONIC's Result

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	106,087	48,784	193,960	133,666	60,103	318,353	225,737	-35.07%
YoY %	117.46%	-74.85%	45.11%	122.39%	-81.12%	41.03%	-	-
Horiz. %	47.00%	21.61%	85.92%	59.21%	26.63%	141.03%	100.00%	-
PBT	17,095	7,902	52,504	37,035	15,378	71,868	52,982	-47.64%
YoY %	116.34%	-84.95%	41.77%	140.83%	-78.60%	35.65%	-	-
Horiz. %	32.27%	14.91%	99.10%	69.90%	29.02%	135.65%	100.00%	-
Tax	-1,251	-539	-2,768	-1,917	-285	-9,368	-8,401	-66.36%
YoY %	-132.10%	80.53%	-44.39%	-572.63%	96.96%	-11.51%	-	-
Horiz. %	14.89%	6.42%	32.95%	22.82%	3.39%	111.51%	100.00%	-
NP	15,844	7,363	49,736	35,118	15,093	62,500	44,581	-44.66%
YoY %	115.18%	-85.20%	41.63%	132.68%	-75.85%	40.19%	-	-
Horiz. %	35.54%	16.52%	111.56%	78.77%	33.86%	140.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,909	7,394	49,834	35,183	15,124	62,656	44,706	-44.62%
YoY %	115.16%	-85.16%	41.64%	132.63%	-75.86%	40.15%	-	-
Horiz. %	35.59%	16.54%	111.47%	78.70%	33.83%	140.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.32%	6.82%	5.27%	5.18%	1.85%	13.04%	15.86%	-
YoY %	7.33%	29.41%	1.74%	180.00%	-85.81%	-17.78%	-	-
Horiz. %	46.15%	43.00%	33.23%	32.66%	11.66%	82.22%	100.00%	-
Total Cost	90,243	41,421	144,224	98,548	45,010	255,853	181,156	-32.87%
YoY %	117.87%	-71.28%	46.35%	118.95%	-82.41%	41.23%	-	-
Horiz. %	49.82%	22.86%	79.61%	54.40%	24.85%	141.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,095	261,089	263,384	262,169	255,690	260,820	249,615	1.47%
YoY %	-1.91%	-0.87%	0.46%	2.53%	-1.97%	4.49%	-	-
Horiz. %	102.60%	104.60%	105.52%	105.03%	102.43%	104.49%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	13,500	13,500	47,250	27,000	13,500	54,000	33,750	-40.79%
YoY %	0.00%	-71.43%	75.00%	100.00%	-75.00%	60.00%	-	-
Horiz. %	40.00%	40.00%	140.00%	80.00%	40.00%	160.00%	100.00%	-
Div Payout %	84.86%	182.58%	94.81%	76.74%	89.26%	86.18%	75.49%	-
YoY %	-53.52%	92.57%	23.55%	-14.03%	3.57%	14.16%	-	-
Horiz. %	112.41%	241.86%	125.59%	101.66%	118.24%	114.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	256,095	261,089	263,384	262,169	255,690	260,820	249,615	1.47%
YoY %	-1.91%	-0.87%	0.46%	2.53%	-1.97%	4.49%	-	-
Horiz. %	102.60%	104.60%	105.52%	105.03%	102.43%	104.49%	100.00%	-
NOSH	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	14.93%	15.09%	25.64%	26.27%	25.11%	19.63%	19.75%	-
YoY %	-1.06%	-41.15%	-2.40%	4.62%	27.92%	-0.61%	-	-
Horiz. %	75.59%	76.41%	129.82%	133.01%	127.14%	99.39%	100.00%	-
ROE	6.21%	2.83%	18.92%	13.42%	5.91%	24.02%	17.91%	-
YoY %	119.43%	-85.04%	40.98%	127.07%	-75.40%	34.12%	-	-
Horiz. %	34.67%	15.80%	105.64%	74.93%	33.00%	134.12%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	7.86	3.61	14.37	9.90	4.45	23.58	16.72	-35.06%
YoY %	117.73%	-74.88%	45.15%	122.47%	-81.13%	41.03%	-	-
Horiz. %	47.01%	21.59%	85.94%	59.21%	26.61%	141.03%	100.00%	-
EPS	1.18	0.55	3.69	2.61	1.12	4.64	3.31	-44.57%
YoY %	114.55%	-85.09%	41.38%	133.04%	-75.86%	40.18%	-	-
Horiz. %	35.65%	16.62%	111.48%	78.85%	33.84%	140.18%	100.00%	-
DPS	1.00	1.00	3.50	2.00	1.00	4.00	2.50	-40.79%
YoY %	0.00%	-71.43%	75.00%	100.00%	-75.00%	60.00%	-	-
Horiz. %	40.00%	40.00%	140.00%	80.00%	40.00%	160.00%	100.00%	-
NAPS	0.1897	0.1934	0.1951	0.1942	0.1894	0.1932	0.1849	1.47%
YoY %	-1.91%	-0.87%	0.46%	2.53%	-1.97%	4.49%	-	-
Horiz. %	102.60%	104.60%	105.52%	105.03%	102.43%	104.49%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,000
RPS	3.82	1.76	6.98	4.81	2.16	11.46	8.13	-35.08%
YoY %	117.05%	-74.79%	45.11%	122.69%	-81.15%	40.96%	-	-
Horiz. %	46.99%	21.65%	85.85%	59.16%	26.57%	140.96%	100.00%	-
EPS	0.57	0.27	1.79	1.27	0.54	2.26	1.61	-44.79%
YoY %	111.11%	-84.92%	40.94%	135.19%	-76.11%	40.37%	-	-
Horiz. %	35.40%	16.77%	111.18%	78.88%	33.54%	140.37%	100.00%	-
DPS	0.49	0.49	1.70	0.97	0.49	1.94	1.22	-40.65%
YoY %	0.00%	-71.18%	75.26%	97.96%	-74.74%	59.02%	-	-
Horiz. %	40.16%	40.16%	139.34%	79.51%	40.16%	159.02%	100.00%	-
NAPS	0.0922	0.094	0.0948	0.0944	0.0921	0.0939	0.0899	1.45%
YoY %	-1.91%	-0.84%	0.42%	2.50%	-1.92%	4.45%	-	-
Horiz. %	102.56%	104.56%	105.45%	105.01%	102.45%	104.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.72	0.87	1.16	1.25	1.24	1.26	1.21	-
P/RPS	9.16	24.08	8.07	12.62	27.85	5.34	7.24	14.40%
YoY %	-61.96%	198.39%	-36.05%	-54.69%	421.54%	-26.24%	-	-
Horiz. %	126.52%	332.60%	111.46%	174.31%	384.67%	73.76%	100.00%	-
P/EPS	61.10	158.85	31.42	47.96	110.69	27.15	36.54	34.19%
YoY %	-61.54%	405.57%	-34.49%	-56.67%	307.70%	-25.70%	-	-
Horiz. %	167.21%	434.73%	85.99%	131.25%	302.93%	74.30%	100.00%	-
EY	1.64	0.63	3.18	2.08	0.90	3.68	2.74	-25.44%
YoY %	160.32%	-80.19%	52.88%	131.11%	-75.54%	34.31%	-	-
Horiz. %	59.85%	22.99%	116.06%	75.91%	32.85%	134.31%	100.00%	-
DY	1.39	1.15	3.02	1.60	0.81	3.17	2.07	-20.37%
YoY %	20.87%	-61.92%	88.75%	97.53%	-74.45%	53.14%	-	-
Horiz. %	67.15%	55.56%	145.89%	77.29%	39.13%	153.14%	100.00%	-
P/NAPS	3.80	4.50	5.95	6.44	6.55	6.52	6.54	-26.70%
YoY %	-15.56%	-24.37%	-7.61%	-1.68%	0.46%	-0.31%	-	-
Horiz. %	58.10%	68.81%	90.98%	98.47%	100.15%	99.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	24/08/18	28/02/18	24/11/17	25/08/17	25/05/17	27/02/17	-
Price	0.445	0.77	1.04	1.18	1.09	1.30	1.16	-
P/RPS	5.66	21.31	7.24	11.92	24.48	5.51	6.94	-11.00%
YoY %	-73.44%	194.34%	-39.26%	-51.31%	344.28%	-20.61%	-	-
Horiz. %	81.56%	307.06%	104.32%	171.76%	352.74%	79.39%	100.00%	-
P/EPS	37.76	140.59	28.17	45.28	97.30	28.01	35.03	4.38%
YoY %	-73.14%	399.08%	-37.79%	-53.46%	247.38%	-20.04%	-	-
Horiz. %	107.79%	401.34%	80.42%	129.26%	277.76%	79.96%	100.00%	-
EY	2.65	0.71	3.55	2.21	1.03	3.57	2.85	-4.07%
YoY %	273.24%	-80.00%	60.63%	114.56%	-71.15%	25.26%	-	-
Horiz. %	92.98%	24.91%	124.56%	77.54%	36.14%	125.26%	100.00%	-
DY	2.25	1.30	3.37	1.69	0.92	3.08	2.16	2.36%
YoY %	73.08%	-61.42%	99.41%	83.70%	-70.13%	42.59%	-	-
Horiz. %	104.17%	60.19%	156.02%	78.24%	42.59%	142.59%	100.00%	-
P/NAPS	2.35	3.98	5.33	6.08	5.76	6.73	6.27	-42.96%
YoY %	-40.95%	-25.33%	-12.34%	5.56%	-14.41%	7.34%	-	-
Horiz. %	37.48%	63.48%	85.01%	96.97%	91.87%	107.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos