[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 17.92%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 64,082 136,428 82,091 46,142 17,394 138,414 112,590 -31.39%
PBT 16,484 12,737 -2,504 -4,517 -5,395 11,089 16,093 1.61%
Tax -4,455 -2,512 -635 -125 -255 -3,805 -3,176 25.38%
NP 12,029 10,225 -3,139 -4,642 -5,650 7,284 12,917 -4.64%
-
NP to SH 12,033 10,244 -3,124 -4,634 -5,646 7,302 12,929 -4.68%
-
Tax Rate 27.03% 19.72% - - - 34.31% 19.74% -
Total Cost 52,053 126,203 85,230 50,784 23,044 131,130 99,673 -35.22%
-
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,160 17,207 10,074 6,339 2,884 27,657 13,190 -33.52%
Div Payout % 59.51% 167.97% 0.00% 0.00% 0.00% 378.77% 102.03% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 346,587 342,425 33,679 34,003 34,617 227,054 162,686 65.79%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,700,000 2,700,000 6.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.77% 7.49% -3.82% -10.06% -32.48% 5.26% 11.47% -
ROE 3.47% 2.99% -9.28% -13.63% -16.31% 3.22% 7.95% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.24 4.76 2.85 1.60 0.60 5.25 6.40 -50.43%
EPS 0.42 0.36 -0.11 -0.16 -0.20 0.28 0.74 -31.52%
DPS 0.25 0.60 0.35 0.22 0.10 1.05 0.75 -52.02%
NAPS 0.121 0.1194 0.0117 0.0118 0.012 0.0862 0.0925 19.66%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.16 4.59 2.76 1.55 0.59 4.66 3.79 -31.33%
EPS 0.40 0.34 -0.11 -0.16 -0.19 0.25 0.44 -6.17%
DPS 0.24 0.58 0.34 0.21 0.10 0.93 0.44 -33.31%
NAPS 0.1167 0.1153 0.0113 0.0114 0.0117 0.0764 0.0548 65.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.465 0.475 0.41 0.495 0.465 0.55 0.525 -
P/RPS 20.78 9.99 14.38 30.91 77.12 10.47 8.20 86.19%
P/EPS 110.69 132.98 -377.79 -307.81 -237.59 198.40 71.42 34.03%
EY 0.90 0.75 -0.26 -0.32 -0.42 0.50 1.40 -25.57%
DY 0.54 1.26 0.85 0.44 0.22 1.91 1.43 -47.84%
P/NAPS 3.84 3.98 35.04 41.95 38.75 6.38 5.68 -23.02%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 27/05/21 24/02/21 -
Price 0.525 0.56 0.455 0.435 0.485 0.51 0.505 -
P/RPS 23.47 11.77 15.95 27.17 80.44 9.71 7.89 107.24%
P/EPS 124.97 156.78 -419.25 -270.50 -247.81 183.97 68.70 49.17%
EY 0.80 0.64 -0.24 -0.37 -0.40 0.54 1.46 -33.11%
DY 0.48 1.07 0.77 0.51 0.21 2.06 1.49 -53.10%
P/NAPS 4.34 4.69 38.89 36.86 40.42 5.92 5.46 -14.22%

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