[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 31.45%
YoY- -20.49%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 105,639 54,360 233,335 237,263 176,879 123,392 51,837 60.67%
PBT 26,961 14,080 62,548 68,707 52,850 41,701 12,989 62.64%
Tax -2,336 -1,761 -3,154 -3,641 -3,329 -1,569 -561 158.60%
NP 24,625 12,319 59,394 65,066 49,521 40,132 12,428 57.68%
-
NP to SH 24,712 12,359 59,482 65,116 49,536 40,132 12,428 58.06%
-
Tax Rate 8.66% 12.51% 5.04% 5.30% 6.30% 3.76% 4.32% -
Total Cost 81,014 42,041 173,941 172,197 127,358 83,260 39,409 61.60%
-
Net Worth 234,089 221,669 222,884 215,999 200,474 204,525 175,613 21.09%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,500 - 27,000 13,500 13,500 13,500 - -
Div Payout % 54.63% - 45.39% 20.73% 27.25% 33.64% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 234,089 221,669 222,884 215,999 200,474 204,525 175,613 21.09%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,434 58.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.31% 22.66% 25.45% 27.42% 28.00% 32.52% 23.98% -
ROE 10.56% 5.58% 26.69% 30.15% 24.71% 19.62% 7.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.83 4.03 17.28 17.58 13.10 9.14 7.67 1.38%
EPS 1.83 0.92 4.41 4.82 3.67 2.97 1.84 -0.36%
DPS 1.00 0.00 2.00 1.00 1.00 1.00 0.00 -
NAPS 0.1734 0.1642 0.1651 0.16 0.1485 0.1515 0.26 -23.64%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.80 1.96 8.40 8.54 6.37 4.44 1.87 60.36%
EPS 0.89 0.44 2.14 2.34 1.78 1.44 0.45 57.49%
DPS 0.49 0.00 0.97 0.49 0.49 0.49 0.00 -
NAPS 0.0843 0.0798 0.0802 0.0778 0.0722 0.0736 0.0632 21.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.44 1.07 1.14 1.23 1.53 1.98 4.47 -
P/RPS 18.40 26.57 6.60 7.00 11.68 21.66 58.24 -53.58%
P/EPS 78.67 116.88 25.87 25.50 41.70 66.61 242.93 -52.81%
EY 1.27 0.86 3.86 3.92 2.40 1.50 0.41 112.34%
DY 0.69 0.00 1.75 0.81 0.65 0.51 0.00 -
P/NAPS 8.30 6.52 6.90 7.69 10.30 13.07 17.19 -38.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 01/12/14 02/09/14 30/05/14 -
Price 1.60 1.06 1.01 1.10 1.05 1.81 3.75 -
P/RPS 20.45 26.32 5.84 6.26 8.01 19.80 48.86 -44.01%
P/EPS 87.41 115.79 22.92 22.81 28.62 60.89 203.80 -43.09%
EY 1.14 0.86 4.36 4.38 3.49 1.64 0.49 75.48%
DY 0.62 0.00 1.98 0.91 0.95 0.55 0.00 -
P/NAPS 9.23 6.46 6.12 6.88 7.07 11.95 14.42 -25.70%

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