[DSONIC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 78.49%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 152,525 76,080 241,310 167,261 105,639 54,360 233,335 -24.62%
PBT 41,914 23,330 65,100 44,221 26,961 14,080 62,548 -23.36%
Tax -5,262 -2,580 -2,208 -230 -2,336 -1,761 -3,154 40.53%
NP 36,652 20,750 62,892 43,991 24,625 12,319 59,394 -27.45%
-
NP to SH 36,738 20,785 63,048 44,109 24,712 12,359 59,482 -27.41%
-
Tax Rate 12.55% 11.06% 3.39% 0.52% 8.66% 12.51% 5.04% -
Total Cost 115,873 55,330 178,418 123,270 81,014 42,041 173,941 -23.66%
-
Net Worth 255,149 252,719 245,429 239,894 234,089 221,669 222,884 9.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 27,000 13,500 40,500 27,000 13,500 - 27,000 0.00%
Div Payout % 73.49% 64.95% 64.24% 61.21% 54.63% - 45.39% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 255,149 252,719 245,429 239,894 234,089 221,669 222,884 9.40%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 24.03% 27.27% 26.06% 26.30% 23.31% 22.66% 25.45% -
ROE 14.40% 8.22% 25.69% 18.39% 10.56% 5.58% 26.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.30 5.64 17.87 12.39 7.83 4.03 17.28 -24.60%
EPS 2.72 1.54 4.67 3.27 1.83 0.92 4.41 -27.47%
DPS 2.00 1.00 3.00 2.00 1.00 0.00 2.00 0.00%
NAPS 0.189 0.1872 0.1818 0.1777 0.1734 0.1642 0.1651 9.40%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.13 2.56 8.12 5.63 3.56 1.83 7.85 -24.63%
EPS 1.24 0.70 2.12 1.48 0.83 0.42 2.00 -27.22%
DPS 0.91 0.45 1.36 0.91 0.45 0.00 0.91 0.00%
NAPS 0.0859 0.0851 0.0826 0.0807 0.0788 0.0746 0.075 9.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.55 1.26 1.30 1.40 1.44 1.07 1.14 -
P/RPS 13.72 22.36 7.27 11.30 18.40 26.57 6.60 62.66%
P/EPS 56.96 81.84 27.84 42.85 78.67 116.88 25.87 69.00%
EY 1.76 1.22 3.59 2.33 1.27 0.86 3.86 -40.67%
DY 1.29 0.79 2.31 1.43 0.69 0.00 1.75 -18.35%
P/NAPS 8.20 6.73 7.15 7.88 8.30 6.52 6.90 12.16%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 26/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.31 1.43 1.32 1.39 1.60 1.06 1.01 -
P/RPS 11.59 25.37 7.38 11.22 20.45 26.32 5.84 57.72%
P/EPS 48.14 92.88 28.26 42.54 87.41 115.79 22.92 63.78%
EY 2.08 1.08 3.54 2.35 1.14 0.86 4.36 -38.86%
DY 1.53 0.70 2.27 1.44 0.62 0.00 1.98 -15.75%
P/NAPS 6.93 7.64 7.26 7.82 9.23 6.46 6.12 8.61%

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