[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 99.95%
YoY- -50.11%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 76,080 241,310 167,261 105,639 54,360 233,335 237,263 -53.18%
PBT 23,330 65,100 44,221 26,961 14,080 62,548 68,707 -51.36%
Tax -2,580 -2,208 -230 -2,336 -1,761 -3,154 -3,641 -20.53%
NP 20,750 62,892 43,991 24,625 12,319 59,394 65,066 -53.35%
-
NP to SH 20,785 63,048 44,109 24,712 12,359 59,482 65,116 -53.32%
-
Tax Rate 11.06% 3.39% 0.52% 8.66% 12.51% 5.04% 5.30% -
Total Cost 55,330 178,418 123,270 81,014 42,041 173,941 172,197 -53.11%
-
Net Worth 252,719 245,429 239,894 234,089 221,669 222,884 215,999 11.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,500 40,500 27,000 13,500 - 27,000 13,500 0.00%
Div Payout % 64.95% 64.24% 61.21% 54.63% - 45.39% 20.73% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 252,719 245,429 239,894 234,089 221,669 222,884 215,999 11.04%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.27% 26.06% 26.30% 23.31% 22.66% 25.45% 27.42% -
ROE 8.22% 25.69% 18.39% 10.56% 5.58% 26.69% 30.15% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.64 17.87 12.39 7.83 4.03 17.28 17.58 -53.16%
EPS 1.54 4.67 3.27 1.83 0.92 4.41 4.82 -53.29%
DPS 1.00 3.00 2.00 1.00 0.00 2.00 1.00 0.00%
NAPS 0.1872 0.1818 0.1777 0.1734 0.1642 0.1651 0.16 11.04%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.56 8.12 5.63 3.56 1.83 7.85 7.99 -53.20%
EPS 0.70 2.12 1.48 0.83 0.42 2.00 2.19 -53.28%
DPS 0.45 1.36 0.91 0.45 0.00 0.91 0.45 0.00%
NAPS 0.0851 0.0826 0.0807 0.0788 0.0746 0.075 0.0727 11.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.26 1.30 1.40 1.44 1.07 1.14 1.23 -
P/RPS 22.36 7.27 11.30 18.40 26.57 6.60 7.00 117.04%
P/EPS 81.84 27.84 42.85 78.67 116.88 25.87 25.50 117.73%
EY 1.22 3.59 2.33 1.27 0.86 3.86 3.92 -54.10%
DY 0.79 2.31 1.43 0.69 0.00 1.75 0.81 -1.65%
P/NAPS 6.73 7.15 7.88 8.30 6.52 6.90 7.69 -8.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.43 1.32 1.39 1.60 1.06 1.01 1.10 -
P/RPS 25.37 7.38 11.22 20.45 26.32 5.84 6.26 154.41%
P/EPS 92.88 28.26 42.54 87.41 115.79 22.92 22.81 155.21%
EY 1.08 3.54 2.35 1.14 0.86 4.36 4.38 -60.71%
DY 0.70 2.27 1.44 0.62 0.00 1.98 0.91 -16.06%
P/NAPS 7.64 7.26 7.82 9.23 6.46 6.12 6.88 7.24%

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