[DSONIC] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 36.8%
YoY- 142.31%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 51,837 72,553 69,901 59,014 59,274 41,965 53,516 -2.10%
PBT 12,989 25,205 28,094 22,795 17,650 1,062 12,258 3.94%
Tax -561 -2,389 -4,650 -2,206 -2,600 2,706 -4,126 -73.59%
NP 12,428 22,816 23,444 20,589 15,050 3,768 8,132 32.71%
-
NP to SH 12,428 22,816 23,444 20,589 15,050 3,768 8,132 32.71%
-
Tax Rate 4.32% 9.48% 16.55% 9.68% 14.73% -254.80% 33.66% -
Total Cost 39,409 49,737 46,457 38,425 44,224 38,197 45,384 -8.98%
-
Net Worth 175,613 177,937 155,213 142,179 121,516 110,611 107,047 39.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 13,500 - 6,749 - 4,496 - -
Div Payout % - 59.17% - 32.78% - 119.33% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 175,613 177,937 155,213 142,179 121,516 110,611 107,047 39.14%
NOSH 675,434 675,029 134,968 89,986 90,011 89,928 89,955 283.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.98% 31.45% 33.54% 34.89% 25.39% 8.98% 15.20% -
ROE 7.08% 12.82% 15.10% 14.48% 12.39% 3.41% 7.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.67 10.75 51.79 65.58 65.85 46.66 59.49 -74.51%
EPS 1.84 3.38 17.37 22.88 16.72 4.19 9.04 -65.43%
DPS 0.00 2.00 0.00 7.50 0.00 5.00 0.00 -
NAPS 0.26 0.2636 1.15 1.58 1.35 1.23 1.19 -63.75%
Adjusted Per Share Value based on latest NOSH - 89,986
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.75 2.44 2.36 1.99 2.00 1.41 1.80 -1.86%
EPS 0.42 0.77 0.79 0.69 0.51 0.13 0.27 34.28%
DPS 0.00 0.45 0.00 0.23 0.00 0.15 0.00 -
NAPS 0.0592 0.06 0.0523 0.0479 0.0409 0.0373 0.0361 39.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.47 2.19 4.70 3.31 1.98 2.02 2.01 -
P/RPS 58.24 0.00 0.00 0.00 0.00 4.33 3.38 568.27%
P/EPS 242.93 0.00 0.00 0.00 0.00 48.21 22.23 393.16%
EY 0.41 0.00 0.00 0.00 0.00 2.07 4.50 -79.78%
DY 0.00 0.00 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 17.19 16.62 4.70 3.31 1.98 1.64 1.69 370.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 3.75 3.56 9.40 3.30 2.20 1.99 2.01 -
P/RPS 48.86 0.00 0.00 0.00 0.00 4.26 3.38 494.38%
P/EPS 203.80 0.00 0.00 0.00 0.00 47.49 22.23 338.62%
EY 0.49 0.00 0.00 0.00 0.00 2.11 4.50 -77.22%
DY 0.00 0.00 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 14.42 27.01 9.40 3.30 2.20 1.62 1.69 318.10%

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