[DSONIC] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 56.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
Revenue 82,091 112,590 196,285 162,842 225,737 167,261 237,263 -14.05%
PBT -2,504 16,093 51,419 27,684 52,982 44,221 68,707 -
Tax -635 -3,176 -3,306 -2,854 -8,401 -230 -3,641 -22.06%
NP -3,139 12,917 48,113 24,830 44,581 43,991 65,066 -
-
NP to SH -3,124 12,929 48,049 24,906 44,706 44,109 65,116 -
-
Tax Rate - 19.74% 6.43% 10.31% 15.86% 0.52% 5.30% -
Total Cost 85,230 99,673 148,172 138,012 181,156 123,270 172,197 -9.55%
-
Net Worth 33,679 162,686 284,310 0 249,615 239,894 215,999 -23.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
Div 10,074 13,190 33,750 27,000 33,750 27,000 13,500 -4.09%
Div Payout % 0.00% 102.03% 70.24% 108.41% 75.49% 61.21% 20.73% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 33,679 162,686 284,310 0 249,615 239,894 215,999 -23.30%
NOSH 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 11.86%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.82% 11.47% 24.51% 15.25% 19.75% 26.30% 27.42% -
ROE -9.28% 7.95% 16.90% 0.00% 17.91% 18.39% 30.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.85 6.40 14.54 12.06 16.72 12.39 17.58 -22.87%
EPS -0.11 0.74 3.56 1.84 3.31 3.27 4.82 -
DPS 0.35 0.75 2.50 2.00 2.50 2.00 1.00 -13.91%
NAPS 0.0117 0.0925 0.2106 0.00 0.1849 0.1777 0.16 -31.15%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.76 3.79 6.61 5.48 7.60 5.63 7.99 -14.07%
EPS -0.11 0.44 1.62 0.84 1.50 1.48 2.19 -
DPS 0.34 0.44 1.14 0.91 1.14 0.91 0.45 -3.92%
NAPS 0.0113 0.0548 0.0957 0.00 0.084 0.0807 0.0727 -23.33%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 30/12/16 31/12/15 31/12/14 -
Price 0.41 0.525 1.48 0.405 1.21 1.40 1.23 -
P/RPS 14.38 8.20 10.18 3.36 7.24 11.30 7.00 10.82%
P/EPS -377.79 71.42 41.58 21.95 36.54 42.85 25.50 -
EY -0.26 1.40 2.40 4.56 2.74 2.33 3.92 -
DY 0.85 1.43 1.69 4.94 2.07 1.43 0.81 0.69%
P/NAPS 35.04 5.68 7.03 0.00 6.54 7.88 7.69 24.17%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 CAGR
Date 28/02/22 24/02/21 27/02/20 - 27/02/17 26/02/16 27/02/15 -
Price 0.455 0.505 1.15 0.00 1.16 1.39 1.10 -
P/RPS 15.95 7.89 7.91 0.00 6.94 11.22 6.26 14.28%
P/EPS -419.25 68.70 32.31 0.00 35.03 42.54 22.81 -
EY -0.24 1.46 3.09 0.00 2.85 2.35 4.38 -
DY 0.77 1.49 2.17 0.00 2.16 1.44 0.91 -2.35%
P/NAPS 38.89 5.46 5.46 0.00 6.27 7.82 6.88 28.05%

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