[DSONIC] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.52%
YoY- 142.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 493,568 311,022 260,741 250,917 236,576 237,096 178,729 97.20%
PBT 166,804 77,934 93,744 91,385 80,890 70,600 35,432 181.69%
Tax -6,276 -3,366 -11,845 -12,608 -9,612 -10,400 -7,314 -9.72%
NP 160,528 74,568 81,899 78,777 71,278 60,200 28,118 220.45%
-
NP to SH 160,528 74,568 81,899 78,777 71,278 60,200 28,118 220.45%
-
Tax Rate 3.76% 4.32% 12.64% 13.80% 11.88% 14.73% 20.64% -
Total Cost 333,040 236,454 178,842 172,140 165,298 176,896 150,611 69.97%
-
Net Worth 204,525 175,613 177,976 155,232 142,196 121,516 93,853 68.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 54,000 - 64,141 13,498 13,499 - 3,815 487.99%
Div Payout % 33.64% - 78.32% 17.14% 18.94% - 13.57% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,525 175,613 177,976 155,232 142,196 121,516 93,853 68.32%
NOSH 1,350,000 675,434 675,177 134,985 89,997 90,011 76,303 582.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 32.52% 23.98% 31.41% 31.40% 30.13% 25.39% 15.73% -
ROE 78.49% 42.46% 46.02% 50.75% 50.13% 49.54% 29.96% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.56 46.05 38.62 185.89 262.87 263.40 234.23 -71.10%
EPS 11.88 11.04 12.13 58.36 79.20 66.88 36.85 -53.08%
DPS 4.00 0.00 9.50 10.00 15.00 0.00 5.00 -13.85%
NAPS 0.1515 0.26 0.2636 1.15 1.58 1.35 1.23 -75.33%
Adjusted Per Share Value based on latest NOSH - 134,968
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.65 10.49 8.79 8.46 7.98 8.00 6.03 97.18%
EPS 5.41 2.52 2.76 2.66 2.40 2.03 0.95 219.91%
DPS 1.82 0.00 2.16 0.46 0.46 0.00 0.13 483.69%
NAPS 0.069 0.0592 0.06 0.0524 0.048 0.041 0.0317 68.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.98 4.47 2.19 4.70 3.31 1.98 2.02 -
P/RPS 5.42 9.71 0.00 0.00 0.00 0.00 0.86 242.34%
P/EPS 16.65 40.49 0.00 0.00 0.00 0.00 5.48 110.20%
EY 6.01 2.47 0.00 0.00 0.00 0.00 18.24 -52.39%
DY 2.02 0.00 0.00 0.00 0.00 0.00 2.48 -12.81%
P/NAPS 13.07 17.19 16.62 4.70 3.31 1.98 1.64 300.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.81 3.75 3.56 9.40 3.30 2.20 1.99 -
P/RPS 4.95 8.14 0.00 0.00 0.00 0.00 0.85 224.73%
P/EPS 15.22 33.97 0.00 0.00 0.00 0.00 5.40 99.91%
EY 6.57 2.94 0.00 0.00 0.00 0.00 18.52 -49.98%
DY 2.21 0.00 0.00 0.00 0.00 0.00 2.51 -8.15%
P/NAPS 11.95 14.42 27.01 9.40 3.30 2.20 1.62 280.32%

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