[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2014

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014
Profit Trend
QoQ- -84.83%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 237,263 176,879 123,392 51,837 260,741 188,188 118,288 58.84%
PBT 68,707 52,850 41,701 12,989 93,744 68,539 40,445 42.23%
Tax -3,641 -3,329 -1,569 -561 -11,845 -9,456 -4,806 -16.85%
NP 65,066 49,521 40,132 12,428 81,899 59,083 35,639 49.21%
-
NP to SH 65,116 49,536 40,132 12,428 81,899 59,083 35,639 49.29%
-
Tax Rate 5.30% 6.30% 3.76% 4.32% 12.64% 13.80% 11.88% -
Total Cost 172,197 127,358 83,260 39,409 178,842 129,105 82,649 62.90%
-
Net Worth 215,999 200,474 204,525 175,613 177,976 155,232 142,196 32.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,500 13,500 13,500 - 64,141 10,123 6,749 58.55%
Div Payout % 20.73% 27.25% 33.64% - 78.32% 17.14% 18.94% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 215,999 200,474 204,525 175,613 177,976 155,232 142,196 32.04%
NOSH 1,350,000 1,350,000 1,350,000 675,434 675,177 134,985 89,997 505.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.42% 28.00% 32.52% 23.98% 31.41% 31.40% 30.13% -
ROE 30.15% 24.71% 19.62% 7.08% 46.02% 38.06% 25.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.58 13.10 9.14 7.67 38.62 139.41 131.43 -73.74%
EPS 4.82 3.67 2.97 1.84 12.13 43.77 39.60 -75.34%
DPS 1.00 1.00 1.00 0.00 9.50 7.50 7.50 -73.80%
NAPS 0.16 0.1485 0.1515 0.26 0.2636 1.15 1.58 -78.18%
Adjusted Per Share Value based on latest NOSH - 675,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.01 5.97 4.17 1.75 8.80 6.35 3.99 58.93%
EPS 2.20 1.67 1.35 0.42 2.76 1.99 1.20 49.62%
DPS 0.46 0.46 0.46 0.00 2.17 0.34 0.23 58.53%
NAPS 0.0729 0.0677 0.069 0.0593 0.0601 0.0524 0.048 32.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 1.98 4.47 2.19 4.70 3.31 -
P/RPS 7.00 11.68 21.66 58.24 0.00 0.00 0.00 -
P/EPS 25.50 41.70 66.61 242.93 0.00 0.00 0.00 -
EY 3.92 2.40 1.50 0.41 0.00 0.00 0.00 -
DY 0.81 0.65 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 10.30 13.07 17.19 16.62 4.70 3.31 75.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 -
Price 1.10 1.05 1.81 3.75 3.56 9.40 3.30 -
P/RPS 6.26 8.01 19.80 48.86 0.00 0.00 0.00 -
P/EPS 22.81 28.62 60.89 203.80 0.00 0.00 0.00 -
EY 4.38 3.49 1.64 0.49 0.00 0.00 0.00 -
DY 0.91 0.95 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 7.07 11.95 14.42 27.01 9.40 3.30 62.98%

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