[DSONIC] QoQ 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- 32.63%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 57,303 48,784 60,294 73,563 60,103 92,616 73,212 -13.07%
PBT 9,193 7,902 15,469 21,657 15,378 18,886 11,068 -10.07%
Tax -712 -539 -851 -1,632 -285 -967 -3,139 -57.20%
NP 8,481 7,363 14,618 20,025 15,093 17,919 7,929 3.92%
-
NP to SH 8,515 7,394 14,651 20,059 15,124 17,950 7,968 3.87%
-
Tax Rate 7.75% 6.82% 5.50% 7.54% 1.85% 5.12% 28.36% -
Total Cost 48,822 41,421 45,676 53,538 45,010 74,697 65,283 -15.31%
-
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 13,500 13,500 20,250 6,750 -
Div Payout % - 182.58% 92.14% 67.30% 89.26% 112.81% 84.71% -
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 14.80% 15.09% 24.24% 27.22% 25.11% 19.35% 10.83% -
ROE 3.32% 2.83% 5.56% 7.65% 5.91% 6.88% 3.19% -
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 4.24 3.61 4.47 5.45 4.45 6.86 5.42 -13.10%
EPS 0.63 0.55 1.09 1.49 1.12 1.33 0.59 3.82%
DPS 0.00 1.00 1.00 1.00 1.00 1.50 0.50 -
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 1.93 1.64 2.03 2.48 2.02 3.12 2.46 -12.96%
EPS 0.29 0.25 0.49 0.68 0.51 0.60 0.27 4.17%
DPS 0.00 0.45 0.45 0.45 0.45 0.68 0.23 -
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 16.96 24.08 25.97 22.94 27.85 18.37 22.31 -14.51%
P/EPS 114.15 158.85 106.89 84.13 110.69 94.76 205.01 -28.46%
EY 0.88 0.63 0.94 1.19 0.90 1.06 0.49 39.79%
DY 0.00 1.15 0.86 0.80 0.81 1.19 0.41 -
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 10.48 21.31 23.29 21.65 24.48 18.95 21.39 -33.51%
P/EPS 70.55 140.59 95.83 79.42 97.30 97.77 196.54 -44.35%
EY 1.42 0.71 1.04 1.26 1.03 1.02 0.51 79.64%
DY 0.00 1.30 0.96 0.85 0.92 1.15 0.43 -
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