[DSONIC] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -177.32%
YoY- -218.24%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 90,758 84,821 64,082 17,394 39,396 58,316 48,784 10.89%
PBT 36,124 26,625 16,484 -5,395 6,131 14,488 7,902 28.79%
Tax -9,107 -7,590 -4,455 -255 -1,361 -486 -539 60.11%
NP 27,017 19,035 12,029 -5,650 4,770 14,002 7,363 24.16%
-
NP to SH 27,024 19,037 12,033 -5,646 4,775 14,009 7,394 24.08%
-
Tax Rate 25.21% 28.51% 27.03% - 22.20% 3.35% 6.82% -
Total Cost 63,741 65,786 52,053 23,044 34,626 44,314 41,421 7.44%
-
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 20,937 16,990 7,160 2,884 6,598 10,125 13,500 7.58%
Div Payout % 77.48% 89.25% 59.51% 0.00% 138.20% 72.27% 182.58% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
NOSH 2,964,853 2,962,008 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 13.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 29.77% 22.44% 18.77% -32.48% 12.11% 24.01% 15.09% -
ROE 7.62% 5.34% 3.47% -16.31% 1.90% 5.18% 2.83% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.25 3.00 2.24 0.60 2.99 4.32 3.61 -1.73%
EPS 0.97 0.67 0.42 -0.20 0.36 1.04 0.55 9.90%
DPS 0.75 0.60 0.25 0.10 0.50 0.75 1.00 -4.67%
NAPS 0.127 0.126 0.121 0.012 0.1906 0.2004 0.1934 -6.76%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.05 2.85 2.16 0.59 1.33 1.96 1.64 10.88%
EPS 0.91 0.64 0.40 -0.19 0.16 0.47 0.25 24.00%
DPS 0.70 0.57 0.24 0.10 0.22 0.34 0.45 7.63%
NAPS 0.1193 0.1201 0.1167 0.0117 0.0847 0.0911 0.0879 5.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.51 0.445 0.465 0.465 1.41 0.565 0.87 -
P/RPS 15.69 14.86 20.78 77.12 47.24 13.08 24.08 -6.88%
P/EPS 52.69 66.19 110.69 -237.59 389.72 54.45 158.85 -16.78%
EY 1.90 1.51 0.90 -0.42 0.26 1.84 0.63 20.17%
DY 1.47 1.35 0.54 0.22 0.35 1.33 1.15 4.17%
P/NAPS 4.02 3.53 3.84 38.75 7.40 2.82 4.50 -1.86%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 24/08/18 -
Price 0.445 0.485 0.525 0.485 1.32 0.885 0.77 -
P/RPS 13.69 16.19 23.47 80.44 44.22 20.49 21.31 -7.10%
P/EPS 45.97 72.14 124.97 -247.81 364.84 85.28 140.59 -16.98%
EY 2.18 1.39 0.80 -0.40 0.27 1.17 0.71 20.53%
DY 1.69 1.24 0.48 0.21 0.38 0.85 1.30 4.46%
P/NAPS 3.50 3.85 4.34 40.42 6.93 4.42 3.98 -2.11%

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