[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
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 106,087 48,784 193,960 133,666 60,103 318,353 225,737 -35.07%
PBT 17,095 7,902 52,504 37,035 15,378 71,868 52,982 -47.64%
Tax -1,251 -539 -2,768 -1,917 -285 -9,368 -8,401 -66.36%
NP 15,844 7,363 49,736 35,118 15,093 62,500 44,581 -44.66%
-
NP to SH 15,909 7,394 49,834 35,183 15,124 62,656 44,706 -44.62%
-
Tax Rate 7.32% 6.82% 5.27% 5.18% 1.85% 13.04% 15.86% -
Total Cost 90,243 41,421 144,224 98,548 45,010 255,853 181,156 -32.87%
-
Net Worth 256,095 261,089 263,384 262,169 255,690 260,820 249,615 1.47%
Dividend
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,500 13,500 47,250 27,000 13,500 54,000 33,750 -40.79%
Div Payout % 84.86% 182.58% 94.81% 76.74% 89.26% 86.18% 75.49% -
Equity
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 256,095 261,089 263,384 262,169 255,690 260,820 249,615 1.47%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.93% 15.09% 25.64% 26.27% 25.11% 19.63% 19.75% -
ROE 6.21% 2.83% 18.92% 13.42% 5.91% 24.02% 17.91% -
Per Share
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.86 3.61 14.37 9.90 4.45 23.58 16.72 -35.06%
EPS 1.18 0.55 3.69 2.61 1.12 4.64 3.31 -44.57%
DPS 1.00 1.00 3.50 2.00 1.00 4.00 2.50 -40.79%
NAPS 0.1897 0.1934 0.1951 0.1942 0.1894 0.1932 0.1849 1.47%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.57 1.64 6.53 4.50 2.02 10.71 7.60 -35.09%
EPS 0.54 0.25 1.68 1.18 0.51 2.11 1.50 -44.26%
DPS 0.45 0.45 1.59 0.91 0.45 1.82 1.14 -41.24%
NAPS 0.0862 0.0879 0.0886 0.0882 0.0861 0.0878 0.084 1.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
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%
P/EPS 61.10 158.85 31.42 47.96 110.69 27.15 36.54 34.19%
EY 1.64 0.63 3.18 2.08 0.90 3.68 2.74 -25.44%
DY 1.39 1.15 3.02 1.60 0.81 3.17 2.07 -20.37%
P/NAPS 3.80 4.50 5.95 6.44 6.55 6.52 6.54 -26.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
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%
P/EPS 37.76 140.59 28.17 45.28 97.30 28.01 35.03 4.38%
EY 2.65 0.71 3.55 2.21 1.03 3.57 2.85 -4.07%
DY 2.25 1.30 3.37 1.69 0.92 3.08 2.16 2.36%
P/NAPS 2.35 3.98 5.33 6.08 5.76 6.73 6.27 -42.96%

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