[DSONIC] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 84,821 104,902 82,091 93,630 64,082 54,337 35,949 77.51% QoQ % -19.14% 27.79% -12.32% 46.11% 17.93% 51.15% - Horiz. % 235.95% 291.81% 228.35% 260.45% 178.26% 151.15% 100.00%
PBT 26,625 30,755 25,032 35,912 16,484 15,241 2,013 461.93% QoQ % -13.43% 22.86% -30.30% 117.86% 8.16% 657.13% - Horiz. % 1,322.65% 1,527.82% 1,243.52% 1,784.00% 818.88% 757.13% 100.00%
Tax -7,590 -8,061 -8,311 -11,011 -4,455 -1,877 -510 508.04% QoQ % 5.84% 3.01% 24.52% -147.16% -137.35% -268.04% - Horiz. % 1,488.24% 1,580.59% 1,629.61% 2,159.02% 873.53% 368.04% 100.00%
NP 19,035 22,694 16,721 24,901 12,029 13,364 1,503 445.86% QoQ % -16.12% 35.72% -32.85% 107.01% -9.99% 789.16% - Horiz. % 1,266.47% 1,509.91% 1,112.51% 1,656.75% 800.33% 889.16% 100.00%
NP to SH 19,037 22,702 16,727 24,905 12,033 13,368 1,510 444.21% QoQ % -16.14% 35.72% -32.84% 106.97% -9.99% 785.30% - Horiz. % 1,260.73% 1,503.44% 1,107.75% 1,649.34% 796.89% 885.30% 100.00%
Tax Rate 28.51 % 26.21 % 33.20 % 30.66 % 27.03 % 12.32 % 25.34 % 8.20% QoQ % 8.78% -21.05% 8.28% 13.43% 119.40% -51.38% - Horiz. % 112.51% 103.43% 131.02% 120.99% 106.67% 48.62% 100.00%
Total Cost 65,786 82,208 65,370 68,729 52,053 40,973 34,446 54.11% QoQ % -19.98% 25.76% -4.89% 32.04% 27.04% 18.95% - Horiz. % 190.98% 238.66% 189.78% 199.53% 151.11% 118.95% 100.00%
Net Worth 356,795 362,335 304,671 362,886 346,587 342,425 33,679 384.45% QoQ % -1.53% 18.93% -16.04% 4.70% 1.22% 916.73% - Horiz. % 1,059.40% 1,075.85% 904.63% 1,077.48% 1,029.09% 1,016.73% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,990 21,380 12,275 14,320 7,160 7,169 3,454 190.07% QoQ % -20.54% 74.18% -14.28% 99.98% -0.12% 107.56% - Horiz. % 491.86% 618.97% 355.37% 414.58% 207.31% 207.56% 100.00%
Div Payout % 89.25 % 94.18 % 73.39 % 57.50 % 59.51 % 53.63 % 228.76 % -46.70% QoQ % -5.23% 28.33% 27.63% -3.38% 10.96% -76.56% - Horiz. % 39.01% 41.17% 32.08% 25.14% 26.01% 23.44% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,795 362,335 304,671 362,886 346,587 342,425 33,679 384.45% QoQ % -1.53% 18.93% -16.04% 4.70% 1.22% 916.73% - Horiz. % 1,059.40% 1,075.85% 904.63% 1,077.48% 1,029.09% 1,016.73% 100.00%
NOSH 2,831,709 2,850,789 2,455,051 2,864,137 2,864,359 2,867,888 2,878,552 -1.09% QoQ % -0.67% 16.12% -14.28% -0.01% -0.12% -0.37% - Horiz. % 98.37% 99.04% 85.29% 99.50% 99.51% 99.63% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 22.44 % 21.63 % 20.37 % 26.60 % 18.77 % 24.59 % 4.18 % 207.54% QoQ % 3.74% 6.19% -23.42% 41.72% -23.67% 488.28% - Horiz. % 536.84% 517.46% 487.32% 636.36% 449.04% 588.28% 100.00%
ROE 5.34 % 6.27 % 5.49 % 6.86 % 3.47 % 3.90 % 4.48 % 12.46% QoQ % -14.83% 14.21% -19.97% 97.69% -11.03% -12.95% - Horiz. % 119.20% 139.96% 122.54% 153.12% 77.46% 87.05% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.00 3.68 3.34 3.27 2.24 1.89 1.25 79.54% QoQ % -18.48% 10.18% 2.14% 45.98% 18.52% 51.20% - Horiz. % 240.00% 294.40% 267.20% 261.60% 179.20% 151.20% 100.00%
EPS 0.67 0.80 0.68 0.87 0.42 0.47 0.05 466.85% QoQ % -16.25% 17.65% -21.84% 107.14% -10.64% 840.00% - Horiz. % 1,340.00% 1,600.00% 1,360.00% 1,740.00% 840.00% 940.00% 100.00%
DPS 0.60 0.75 0.50 0.50 0.25 0.25 0.12 193.26% QoQ % -20.00% 50.00% 0.00% 100.00% 0.00% 108.33% - Horiz. % 500.00% 625.00% 416.67% 416.67% 208.33% 208.33% 100.00%
NAPS 0.1260 0.1271 0.1241 0.1267 0.1210 0.1194 0.0117 389.79% QoQ % -0.87% 2.42% -2.05% 4.71% 1.34% 920.51% - Horiz. % 1,076.92% 1,086.32% 1,060.68% 1,082.91% 1,034.19% 1,020.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,962,019 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.86 3.54 2.77 3.16 2.16 1.83 1.21 77.72% QoQ % -19.21% 27.80% -12.34% 46.30% 18.03% 51.24% - Horiz. % 236.36% 292.56% 228.93% 261.16% 178.51% 151.24% 100.00%
EPS 0.64 0.77 0.56 0.84 0.41 0.45 0.05 449.75% QoQ % -16.88% 37.50% -33.33% 104.88% -8.89% 800.00% - Horiz. % 1,280.00% 1,540.00% 1,120.00% 1,680.00% 820.00% 900.00% 100.00%
DPS 0.57 0.72 0.41 0.48 0.24 0.24 0.12 183.38% QoQ % -20.83% 75.61% -14.58% 100.00% 0.00% 100.00% - Horiz. % 475.00% 600.00% 341.67% 400.00% 200.00% 200.00% 100.00%
NAPS 0.1205 0.1223 0.1029 0.1225 0.1170 0.1156 0.0114 383.72% QoQ % -1.47% 18.85% -16.00% 4.70% 1.21% 914.04% - Horiz. % 1,057.02% 1,072.81% 902.63% 1,074.56% 1,026.32% 1,014.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4450 0.4200 0.4600 0.4650 0.4650 0.4750 0.4100 -
P/RPS 14.86 11.41 13.76 14.22 20.78 25.07 32.83 -41.13% QoQ % 30.24% -17.08% -3.23% -31.57% -17.11% -23.64% - Horiz. % 45.26% 34.75% 41.91% 43.31% 63.30% 76.36% 100.00%
P/EPS 66.19 52.74 67.52 53.48 110.69 101.90 781.59 -80.80% QoQ % 25.50% -21.89% 26.25% -51.68% 8.63% -86.96% - Horiz. % 8.47% 6.75% 8.64% 6.84% 14.16% 13.04% 100.00%
EY 1.51 1.90 1.48 1.87 0.90 0.98 0.13 415.20% QoQ % -20.53% 28.38% -20.86% 107.78% -8.16% 653.85% - Horiz. % 1,161.54% 1,461.54% 1,138.46% 1,438.46% 692.31% 753.85% 100.00%
DY 1.35 1.79 1.09 1.08 0.54 0.53 0.29 179.58% QoQ % -24.58% 64.22% 0.93% 100.00% 1.89% 82.76% - Horiz. % 465.52% 617.24% 375.86% 372.41% 186.21% 182.76% 100.00%
P/NAPS 3.53 3.30 3.71 3.67 3.84 3.98 35.04 -78.44% QoQ % 6.97% -11.05% 1.09% -4.43% -3.52% -88.64% - Horiz. % 10.07% 9.42% 10.59% 10.47% 10.96% 11.36% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.4850 0.4250 0.4550 0.5150 0.5250 0.5600 0.4550 -
P/RPS 16.19 11.55 13.61 15.75 23.47 29.56 36.43 -41.85% QoQ % 40.17% -15.14% -13.59% -32.89% -20.60% -18.86% - Horiz. % 44.44% 31.70% 37.36% 43.23% 64.42% 81.14% 100.00%
P/EPS 72.14 53.37 66.78 59.23 124.97 120.14 867.38 -81.03% QoQ % 35.17% -20.08% 12.75% -52.60% 4.02% -86.15% - Horiz. % 8.32% 6.15% 7.70% 6.83% 14.41% 13.85% 100.00%
EY 1.39 1.87 1.50 1.69 0.80 0.83 0.12 414.25% QoQ % -25.67% 24.67% -11.24% 111.25% -3.61% 591.67% - Horiz. % 1,158.33% 1,558.33% 1,250.00% 1,408.33% 666.67% 691.67% 100.00%
DY 1.24 1.76 1.10 0.97 0.48 0.45 0.26 184.15% QoQ % -29.55% 60.00% 13.40% 102.08% 6.67% 73.08% - Horiz. % 476.92% 676.92% 423.08% 373.08% 184.62% 173.08% 100.00%
P/NAPS 3.85 3.34 3.67 4.06 4.34 4.69 38.89 -78.69% QoQ % 15.27% -8.99% -9.61% -6.45% -7.46% -87.94% - Horiz. % 9.90% 8.59% 9.44% 10.44% 11.16% 12.06% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Announcement Q2FY23.pdf 
