[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -8.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 167,261 105,639 54,360 233,335 237,263 176,879 123,392 22.41%
PBT 44,221 26,961 14,080 62,548 68,707 52,850 41,701 3.97%
Tax -230 -2,336 -1,761 -3,154 -3,641 -3,329 -1,569 -72.10%
NP 43,991 24,625 12,319 59,394 65,066 49,521 40,132 6.29%
-
NP to SH 44,109 24,712 12,359 59,482 65,116 49,536 40,132 6.48%
-
Tax Rate 0.52% 8.66% 12.51% 5.04% 5.30% 6.30% 3.76% -
Total Cost 123,270 81,014 42,041 173,941 172,197 127,358 83,260 29.80%
-
Net Worth 239,894 234,089 221,669 222,884 215,999 200,474 204,525 11.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 27,000 13,500 - 27,000 13,500 13,500 13,500 58.53%
Div Payout % 61.21% 54.63% - 45.39% 20.73% 27.25% 33.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 239,894 234,089 221,669 222,884 215,999 200,474 204,525 11.18%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 26.30% 23.31% 22.66% 25.45% 27.42% 28.00% 32.52% -
ROE 18.39% 10.56% 5.58% 26.69% 30.15% 24.71% 19.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.39 7.83 4.03 17.28 17.58 13.10 9.14 22.41%
EPS 3.27 1.83 0.92 4.41 4.82 3.67 2.97 6.60%
DPS 2.00 1.00 0.00 2.00 1.00 1.00 1.00 58.53%
NAPS 0.1777 0.1734 0.1642 0.1651 0.16 0.1485 0.1515 11.18%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.02 3.80 1.96 8.40 8.54 6.37 4.44 22.43%
EPS 1.59 0.89 0.44 2.14 2.34 1.78 1.44 6.80%
DPS 0.97 0.49 0.00 0.97 0.49 0.49 0.49 57.46%
NAPS 0.0864 0.0843 0.0798 0.0802 0.0778 0.0722 0.0736 11.24%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.44 1.07 1.14 1.23 1.53 1.98 -
P/RPS 11.30 18.40 26.57 6.60 7.00 11.68 21.66 -35.11%
P/EPS 42.85 78.67 116.88 25.87 25.50 41.70 66.61 -25.41%
EY 2.33 1.27 0.86 3.86 3.92 2.40 1.50 34.01%
DY 1.43 0.69 0.00 1.75 0.81 0.65 0.51 98.47%
P/NAPS 7.88 8.30 6.52 6.90 7.69 10.30 13.07 -28.56%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 01/12/14 02/09/14 -
Price 1.39 1.60 1.06 1.01 1.10 1.05 1.81 -
P/RPS 11.22 20.45 26.32 5.84 6.26 8.01 19.80 -31.45%
P/EPS 42.54 87.41 115.79 22.92 22.81 28.62 60.89 -21.21%
EY 2.35 1.14 0.86 4.36 4.38 3.49 1.64 27.01%
DY 1.44 0.62 0.00 1.98 0.91 0.95 0.55 89.62%
P/NAPS 7.82 9.23 6.46 6.12 6.88 7.07 11.95 -24.56%

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