[DSONIC] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 45.53%
YoY- 124.25%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 43,749 39,396 50,715 74,965 63,544 58,316 56,717 -15.85%
PBT 9,335 6,131 11,976 21,631 15,300 14,488 12,790 -18.88%
Tax -1,809 -1,361 280 -1,438 -1,382 -486 -1,185 32.47%
NP 7,526 4,770 12,256 20,193 13,918 14,002 11,605 -25.01%
-
NP to SH 7,527 4,775 12,273 20,176 13,864 14,009 11,627 -25.10%
-
Tax Rate 19.38% 22.20% -2.34% 6.65% 9.03% 3.35% 9.27% -
Total Cost 36,223 34,626 38,459 54,772 49,626 44,314 45,112 -13.57%
-
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,333 6,598 6,740 13,500 10,125 10,125 6,750 -37.44%
Div Payout % 44.28% 138.20% 54.92% 66.91% 73.03% 72.27% 58.05% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.20% 12.11% 24.17% 26.94% 21.90% 24.01% 20.46% -
ROE 5.94% 1.90% 4.79% 7.10% 5.05% 5.18% 4.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.28 2.99 3.76 5.55 4.71 4.32 4.20 -15.15%
EPS 0.56 0.36 0.91 1.49 1.03 1.04 0.86 -24.81%
DPS 0.25 0.50 0.50 1.00 0.75 0.75 0.50 -36.92%
NAPS 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 0.195 -37.96%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.47 1.33 1.71 2.52 2.14 1.96 1.91 -15.97%
EPS 0.25 0.16 0.41 0.68 0.47 0.47 0.39 -25.59%
DPS 0.11 0.22 0.23 0.45 0.34 0.34 0.23 -38.76%
NAPS 0.0427 0.0847 0.0863 0.0957 0.0923 0.0911 0.0886 -38.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 1.41 0.78 1.48 0.915 0.565 0.515 -
P/RPS 16.15 47.24 20.73 26.65 19.44 13.08 12.26 20.10%
P/EPS 93.88 389.72 85.68 99.03 89.10 54.45 59.80 34.96%
EY 1.07 0.26 1.17 1.01 1.12 1.84 1.67 -25.61%
DY 0.47 0.35 0.64 0.68 0.82 1.33 0.97 -38.22%
P/NAPS 5.57 7.40 4.10 7.03 4.50 2.82 2.64 64.27%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 -
Price 0.525 1.32 1.47 1.15 1.02 0.885 0.455 -
P/RPS 16.00 44.22 39.08 20.71 21.67 20.49 10.83 29.62%
P/EPS 92.99 364.84 161.47 76.95 99.32 85.28 52.83 45.63%
EY 1.08 0.27 0.62 1.30 1.01 1.17 1.89 -31.06%
DY 0.48 0.38 0.34 0.87 0.74 0.85 1.10 -42.38%
P/NAPS 5.52 6.93 7.73 5.46 5.02 4.42 2.33 77.43%

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