[DSONIC] QoQ Cumulative 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- 65.78%
YoY- 142.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 123,392 51,837 260,741 188,188 118,288 59,274 178,729 -21.93%
PBT 41,701 12,989 93,744 68,539 40,445 17,650 35,432 11.50%
Tax -1,569 -561 -11,845 -9,456 -4,806 -2,600 -7,314 -64.26%
NP 40,132 12,428 81,899 59,083 35,639 15,050 28,118 26.84%
-
NP to SH 40,132 12,428 81,899 59,083 35,639 15,050 28,118 26.84%
-
Tax Rate 3.76% 4.32% 12.64% 13.80% 11.88% 14.73% 20.64% -
Total Cost 83,260 39,409 178,842 129,105 82,649 44,224 150,611 -32.71%
-
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 13,500 - 64,141 10,123 6,749 - 3,815 132.75%
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 19.62% 7.08% 46.02% 38.06% 25.06% 12.39% 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 9.14 7.67 38.62 139.41 131.43 65.85 234.23 -88.56%
EPS 2.97 1.84 12.13 43.77 39.60 16.72 36.85 -81.42%
DPS 1.00 0.00 9.50 7.50 7.50 0.00 5.00 -65.90%
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 4.16 1.75 8.79 6.35 3.99 2.00 6.03 -21.97%
EPS 1.35 0.42 2.76 1.99 1.20 0.51 0.95 26.47%
DPS 0.46 0.00 2.16 0.34 0.23 0.00 0.13 132.74%
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 21.66 58.24 0.00 0.00 0.00 0.00 0.86 764.31%
P/EPS 66.61 242.93 0.00 0.00 0.00 0.00 5.48 431.07%
EY 1.50 0.41 0.00 0.00 0.00 0.00 18.24 -81.17%
DY 0.51 0.00 0.00 0.00 0.00 0.00 2.48 -65.26%
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 19.80 48.86 0.00 0.00 0.00 0.00 0.85 720.35%
P/EPS 60.89 203.80 0.00 0.00 0.00 0.00 5.40 405.08%
EY 1.64 0.49 0.00 0.00 0.00 0.00 18.52 -80.22%
DY 0.55 0.00 0.00 0.00 0.00 0.00 2.51 -63.75%
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