[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 188,188 118,288 59,274 178,729 136,764 83,248 0 -
PBT 68,539 40,445 17,650 35,432 34,370 21,949 0 -
Tax -9,456 -4,806 -2,600 -7,314 -10,020 -5,894 0 -
NP 59,083 35,639 15,050 28,118 24,350 16,055 0 -
-
NP to SH 59,083 35,639 15,050 28,118 24,350 16,055 0 -
-
Tax Rate 13.80% 11.88% 14.73% 20.64% 29.15% 26.85% - -
Total Cost 129,105 82,649 44,224 150,611 112,414 67,193 0 -
-
Net Worth 155,232 142,196 121,516 93,853 85,325 59,179 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,123 6,749 - 3,815 - - - -
Div Payout % 17.14% 18.94% - 13.57% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 155,232 142,196 121,516 93,853 85,325 59,179 0 -
NOSH 134,985 89,997 90,011 76,303 71,702 69,622 0 -
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 31.40% 30.13% 25.39% 15.73% 17.80% 19.29% 0.00% -
ROE 38.06% 25.06% 12.39% 29.96% 28.54% 27.13% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 139.41 131.43 65.85 234.23 190.74 119.57 0.00 -
EPS 43.77 39.60 16.72 36.85 33.96 23.06 0.00 -
DPS 7.50 7.50 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.15 1.58 1.35 1.23 1.19 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,928
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.33 3.98 1.99 6.02 4.60 2.80 0.00 -
EPS 1.99 1.20 0.51 0.95 0.82 0.54 0.00 -
DPS 0.34 0.23 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0522 0.0479 0.0409 0.0316 0.0287 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 4.70 3.31 1.98 2.02 2.01 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.86 1.05 0.00 0.00 -
P/EPS 0.00 0.00 0.00 5.48 5.92 0.00 0.00 -
EY 0.00 0.00 0.00 18.24 16.90 0.00 0.00 -
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 4.70 3.31 1.98 1.64 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 28/08/12 - -
Price 9.40 3.30 2.20 1.99 2.01 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.85 1.05 0.00 0.00 -
P/EPS 0.00 0.00 0.00 5.40 5.92 0.00 0.00 -
EY 0.00 0.00 0.00 18.52 16.90 0.00 0.00 -
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 9.40 3.30 2.20 1.62 1.69 0.00 0.00 -

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 ⃤ & 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