[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 56.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 121,860 58,316 219,559 162,842 106,087 48,784 193,960 -26.62%
PBT 29,788 14,488 40,474 27,684 17,095 7,902 52,504 -31.44%
Tax -1,868 -486 -4,039 -2,854 -1,251 -539 -2,768 -23.04%
NP 27,920 14,002 36,435 24,830 15,844 7,363 49,736 -31.92%
-
NP to SH 27,873 14,009 36,533 24,906 15,909 7,394 49,834 -32.09%
-
Tax Rate 6.27% 3.35% 9.98% 10.31% 7.32% 6.82% 5.27% -
Total Cost 93,940 44,314 183,124 138,012 90,243 41,421 144,224 -24.83%
-
Net Worth 274,319 270,539 263,249 0 256,095 261,089 263,384 2.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,250 10,125 33,750 27,000 13,500 13,500 47,250 -43.12%
Div Payout % 72.65% 72.27% 92.38% 108.41% 84.86% 182.58% 94.81% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 274,319 270,539 263,249 0 256,095 261,089 263,384 2.74%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 22.91% 24.01% 16.59% 15.25% 14.93% 15.09% 25.64% -
ROE 10.16% 5.18% 13.88% 0.00% 6.21% 2.83% 18.92% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.03 4.32 16.26 12.06 7.86 3.61 14.37 -26.61%
EPS 2.06 1.04 2.71 1.84 1.18 0.55 3.69 -32.17%
DPS 1.50 0.75 2.50 2.00 1.00 1.00 3.50 -43.12%
NAPS 0.2032 0.2004 0.195 0.00 0.1897 0.1934 0.1951 2.74%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.10 1.96 7.39 5.48 3.57 1.64 6.53 -26.65%
EPS 0.94 0.47 1.23 0.84 0.54 0.25 1.68 -32.07%
DPS 0.68 0.34 1.14 0.91 0.45 0.45 1.59 -43.20%
NAPS 0.0923 0.0911 0.0886 0.00 0.0862 0.0879 0.0886 2.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 29/12/17 -
Price 0.915 0.565 0.515 0.405 0.72 0.87 1.16 -
P/RPS 10.14 13.08 3.17 3.36 9.16 24.08 8.07 16.42%
P/EPS 44.32 54.45 19.03 21.95 61.10 158.85 31.42 25.74%
EY 2.26 1.84 5.25 4.56 1.64 0.63 3.18 -20.34%
DY 1.64 1.33 4.85 4.94 1.39 1.15 3.02 -33.41%
P/NAPS 4.50 2.82 2.64 0.00 3.80 4.50 5.95 -16.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 03/06/19 - 30/11/18 24/08/18 28/02/18 -
Price 1.02 0.885 0.455 0.00 0.445 0.77 1.04 -
P/RPS 11.30 20.49 2.80 0.00 5.66 21.31 7.24 34.51%
P/EPS 49.40 85.28 16.81 0.00 37.76 140.59 28.17 45.37%
EY 2.02 1.17 5.95 0.00 2.65 0.71 3.55 -31.30%
DY 1.47 0.85 5.49 0.00 2.25 1.30 3.37 -42.45%
P/NAPS 5.02 4.42 2.33 0.00 2.35 3.98 5.33 -3.91%

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