[DSONIC] QoQ Annualized Quarter Result on 31-Mar-2014

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014
Profit Trend
QoQ- -8.95%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 316,350 353,758 493,568 311,022 260,741 250,917 236,576 21.31%
PBT 91,609 105,700 166,804 77,934 93,744 91,385 80,890 8.62%
Tax -4,854 -6,658 -6,276 -3,366 -11,845 -12,608 -9,612 -36.50%
NP 86,754 99,042 160,528 74,568 81,899 78,777 71,278 13.95%
-
NP to SH 86,821 99,072 160,528 74,568 81,899 78,777 71,278 14.01%
-
Tax Rate 5.30% 6.30% 3.76% 4.32% 12.64% 13.80% 11.88% -
Total Cost 229,596 254,716 333,040 236,454 178,842 172,140 165,298 24.41%
-
Net Worth 215,999 200,474 204,525 175,613 177,976 155,232 142,196 32.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 18,000 27,000 54,000 - 64,141 13,498 13,499 21.08%
Div Payout % 20.73% 27.25% 33.64% - 78.32% 17.14% 18.94% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 215,999 200,474 204,525 175,613 177,976 155,232 142,196 32.04%
NOSH 1,350,000 1,350,000 1,350,000 675,434 675,177 134,985 89,997 505.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.42% 28.00% 32.52% 23.98% 31.41% 31.40% 30.13% -
ROE 40.20% 49.42% 78.49% 42.46% 46.02% 50.75% 50.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.43 26.20 36.56 46.05 38.62 185.89 262.87 -79.95%
EPS 6.43 7.34 11.88 11.04 12.13 58.36 79.20 -81.16%
DPS 1.33 2.00 4.00 0.00 9.50 10.00 15.00 -80.02%
NAPS 0.16 0.1485 0.1515 0.26 0.2636 1.15 1.58 -78.18%
Adjusted Per Share Value based on latest NOSH - 675,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.65 11.91 16.61 10.47 8.78 8.45 7.96 21.35%
EPS 2.92 3.33 5.40 2.51 2.76 2.65 2.40 13.92%
DPS 0.61 0.91 1.82 0.00 2.16 0.45 0.45 22.41%
NAPS 0.0727 0.0675 0.0688 0.0591 0.0599 0.0522 0.0479 31.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 1.98 4.47 2.19 4.70 3.31 -
P/RPS 5.25 5.84 5.42 9.71 0.00 0.00 0.00 -
P/EPS 19.13 20.85 16.65 40.49 0.00 0.00 0.00 -
EY 5.23 4.80 6.01 2.47 0.00 0.00 0.00 -
DY 1.08 1.31 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 10.30 13.07 17.19 16.62 4.70 3.31 75.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 -
Price 1.10 1.05 1.81 3.75 3.56 9.40 3.30 -
P/RPS 4.69 4.01 4.95 8.14 0.00 0.00 0.00 -
P/EPS 17.10 14.31 15.22 33.97 0.00 0.00 0.00 -
EY 5.85 6.99 6.57 2.94 0.00 0.00 0.00 -
DY 1.21 1.90 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 7.07 11.95 14.42 27.01 9.40 3.30 62.98%

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