[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 38.62%
YoY- 191.27%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 176,879 123,392 51,837 260,741 188,188 118,288 59,274 107.13%
PBT 52,850 41,701 12,989 93,744 68,539 40,445 17,650 107.60%
Tax -3,329 -1,569 -561 -11,845 -9,456 -4,806 -2,600 17.89%
NP 49,521 40,132 12,428 81,899 59,083 35,639 15,050 121.06%
-
NP to SH 49,536 40,132 12,428 81,899 59,083 35,639 15,050 121.10%
-
Tax Rate 6.30% 3.76% 4.32% 12.64% 13.80% 11.88% 14.73% -
Total Cost 127,358 83,260 39,409 178,842 129,105 82,649 44,224 102.28%
-
Net Worth 200,474 204,525 175,613 177,976 155,232 142,196 121,516 39.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,500 13,500 - 64,141 10,123 6,749 - -
Div Payout % 27.25% 33.64% - 78.32% 17.14% 18.94% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,474 204,525 175,613 177,976 155,232 142,196 121,516 39.57%
NOSH 1,350,000 1,350,000 675,434 675,177 134,985 89,997 90,011 507.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.00% 32.52% 23.98% 31.41% 31.40% 30.13% 25.39% -
ROE 24.71% 19.62% 7.08% 46.02% 38.06% 25.06% 12.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.10 9.14 7.67 38.62 139.41 131.43 65.85 -65.88%
EPS 3.67 2.97 1.84 12.13 43.77 39.60 16.72 -63.57%
DPS 1.00 1.00 0.00 9.50 7.50 7.50 0.00 -
NAPS 0.1485 0.1515 0.26 0.2636 1.15 1.58 1.35 -77.01%
Adjusted Per Share Value based on latest NOSH - 675,029
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.97 4.17 1.75 8.80 6.35 3.99 2.00 107.17%
EPS 1.67 1.35 0.42 2.76 1.99 1.20 0.51 120.35%
DPS 0.46 0.46 0.00 2.17 0.34 0.23 0.00 -
NAPS 0.0677 0.069 0.0593 0.0601 0.0524 0.048 0.041 39.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 1.98 4.47 2.19 4.70 3.31 1.98 -
P/RPS 11.68 21.66 58.24 0.00 0.00 0.00 0.00 -
P/EPS 41.70 66.61 242.93 0.00 0.00 0.00 0.00 -
EY 2.40 1.50 0.41 0.00 0.00 0.00 0.00 -
DY 0.65 0.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.30 13.07 17.19 16.62 4.70 3.31 1.98 199.92%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 -
Price 1.05 1.81 3.75 3.56 9.40 3.30 2.20 -
P/RPS 8.01 19.80 48.86 0.00 0.00 0.00 0.00 -
P/EPS 28.62 60.89 203.80 0.00 0.00 0.00 0.00 -
EY 3.49 1.64 0.49 0.00 0.00 0.00 0.00 -
DY 0.95 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.07 11.95 14.42 27.01 9.40 3.30 2.20 117.61%

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