[DSONIC] QoQ 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- 117.92%
YoY- -86.56%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter 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 54,337 35,949 28,748 17,394 25,824 29,445 68.17%
PBT 16,484 15,241 2,013 878 -5,395 -5,004 627 789.46%
Tax -4,455 -1,877 -510 130 -255 -629 -6 8199.56%
NP 12,029 13,364 1,503 1,008 -5,650 -5,633 621 625.18%
-
NP to SH 12,033 13,368 1,510 1,012 -5,646 -5,627 627 620.69%
-
Tax Rate 27.03% 12.32% 25.34% -14.81% - - 0.96% -
Total Cost 52,053 40,973 34,446 27,740 23,044 31,457 28,824 48.45%
-
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 7,169 3,454 3,457 2,884 1,317 - -
Div Payout % 59.51% 53.63% 228.76% 341.69% 0.00% 0.00% - -
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% 24.59% 4.18% 3.51% -32.48% -21.81% 2.11% -
ROE 3.47% 3.90% 4.48% 2.98% -16.31% -2.48% 0.39% -
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 1.89 1.25 1.00 0.60 0.98 1.67 21.68%
EPS 0.42 0.47 0.05 0.04 -0.20 -0.21 0.04 381.57%
DPS 0.25 0.25 0.12 0.12 0.10 0.05 0.00 -
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 1.83 1.21 0.97 0.59 0.87 0.99 68.46%
EPS 0.40 0.45 0.05 0.03 -0.19 -0.19 0.02 640.86%
DPS 0.24 0.24 0.12 0.12 0.10 0.04 0.00 -
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 25.07 32.83 49.62 77.12 56.10 31.36 -24.05%
P/EPS 110.69 101.90 781.59 1,409.49 -237.59 -257.46 1,472.66 -82.27%
EY 0.90 0.98 0.13 0.07 -0.42 -0.39 0.07 451.39%
DY 0.54 0.53 0.29 0.24 0.22 0.09 0.00 -
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 29.56 36.43 43.60 80.44 52.02 30.16 -15.43%
P/EPS 124.97 120.14 867.38 1,238.64 -247.81 -238.73 1,416.56 -80.27%
EY 0.80 0.83 0.12 0.08 -0.40 -0.42 0.07 409.64%
DY 0.48 0.45 0.26 0.28 0.21 0.10 0.00 -
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