[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 25.54%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 112,590 83,145 39,396 247,540 196,285 121,860 58,316 54.74%
PBT 16,093 15,466 6,131 63,395 51,419 29,788 14,488 7.22%
Tax -3,176 -3,170 -1,361 -3,026 -3,306 -1,868 -486 247.55%
NP 12,917 12,296 4,770 60,369 48,113 27,920 14,002 -5.21%
-
NP to SH 12,929 12,302 4,775 60,322 48,049 27,873 14,009 -5.18%
-
Tax Rate 19.74% 20.50% 22.20% 4.77% 6.43% 6.27% 3.35% -
Total Cost 99,673 70,849 34,626 187,171 148,172 93,940 44,314 71.24%
-
Net Worth 162,686 126,793 251,551 256,274 284,310 274,319 270,539 -28.64%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 13,190 6,666 6,598 40,443 33,750 20,250 10,125 19.18%
Div Payout % 102.03% 54.19% 138.20% 67.05% 70.24% 72.65% 72.27% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 162,686 126,793 251,551 256,274 284,310 274,319 270,539 -28.64%
NOSH 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 58.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.47% 14.79% 12.11% 24.39% 24.51% 22.91% 24.01% -
ROE 7.95% 9.70% 1.90% 23.54% 16.90% 10.16% 5.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.40 6.24 2.99 18.36 14.54 9.03 4.32 29.80%
EPS 0.74 0.92 0.36 4.47 3.56 2.06 1.04 -20.21%
DPS 0.75 0.50 0.50 3.00 2.50 1.50 0.75 0.00%
NAPS 0.0925 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 -40.13%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.79 2.80 1.33 8.33 6.61 4.10 1.96 54.90%
EPS 0.44 0.41 0.16 2.03 1.62 0.94 0.47 -4.28%
DPS 0.44 0.22 0.22 1.36 1.14 0.68 0.34 18.66%
NAPS 0.0548 0.0427 0.0847 0.0863 0.0957 0.0923 0.0911 -28.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.525 0.53 1.41 0.78 1.48 0.915 0.565 -
P/RPS 8.20 8.50 47.24 4.25 10.18 10.14 13.08 -26.64%
P/EPS 71.42 57.44 389.72 17.43 41.58 44.32 54.45 19.72%
EY 1.40 1.74 0.26 5.74 2.40 2.26 1.84 -16.58%
DY 1.43 0.94 0.35 3.85 1.69 1.64 1.33 4.92%
P/NAPS 5.68 5.57 7.40 4.10 7.03 4.50 2.82 59.15%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 -
Price 0.505 0.525 1.32 1.47 1.15 1.02 0.885 -
P/RPS 7.89 8.42 44.22 8.01 7.91 11.30 20.49 -46.91%
P/EPS 68.70 56.90 364.84 32.85 32.31 49.40 85.28 -13.36%
EY 1.46 1.76 0.27 3.04 3.09 2.02 1.17 15.82%
DY 1.49 0.95 0.38 2.04 2.17 1.47 0.85 45.13%
P/NAPS 5.46 5.52 6.93 7.73 5.46 5.02 4.42 15.05%

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