[DSONIC] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 81.91%
YoY- -55.39%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 74,049 61,622 51,279 54,360 47,909 60,384 53,487 24.19%
PBT 20,879 17,260 12,881 14,080 6,830 15,857 11,149 51.87%
Tax -1,978 2,106 -575 -1,761 -74 -312 -1,760 8.08%
NP 18,901 19,366 12,306 12,319 6,756 15,545 9,389 59.36%
-
NP to SH 18,939 19,398 12,353 12,359 6,794 15,580 9,404 59.40%
-
Tax Rate 9.47% -12.20% 4.46% 12.51% 1.08% 1.97% 15.79% -
Total Cost 55,148 42,256 38,973 42,041 41,153 44,839 44,098 16.05%
-
Net Worth 245,429 239,894 234,089 221,669 222,884 215,999 200,474 14.42%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 13,500 13,500 13,500 - 13,500 - - -
Div Payout % 71.28% 69.59% 109.29% - 198.70% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 245,429 239,894 234,089 221,669 222,884 215,999 200,474 14.42%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 25.52% 31.43% 24.00% 22.66% 14.10% 25.74% 17.55% -
ROE 7.72% 8.09% 5.28% 5.58% 3.05% 7.21% 4.69% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.49 4.56 3.80 4.03 3.55 4.47 3.96 24.30%
EPS 1.40 1.44 0.92 0.92 0.50 1.15 0.70 58.67%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.1818 0.1777 0.1734 0.1642 0.1651 0.16 0.1485 14.42%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.50 2.08 1.73 1.83 1.61 2.03 1.80 24.45%
EPS 0.64 0.65 0.42 0.42 0.23 0.53 0.32 58.67%
DPS 0.45 0.45 0.45 0.00 0.45 0.00 0.00 -
NAPS 0.0827 0.0808 0.0789 0.0747 0.0751 0.0728 0.0676 14.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.30 1.40 1.44 1.07 1.14 1.23 1.53 -
P/RPS 23.70 30.67 37.91 26.57 32.12 27.50 38.62 -27.76%
P/EPS 92.67 97.43 157.37 116.88 226.52 106.58 219.64 -43.71%
EY 1.08 1.03 0.64 0.86 0.44 0.94 0.46 76.55%
DY 0.77 0.71 0.69 0.00 0.88 0.00 0.00 -
P/NAPS 7.15 7.88 8.30 6.52 6.90 7.69 10.30 -21.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 01/12/14 -
Price 1.32 1.39 1.60 1.06 1.01 1.10 1.05 -
P/RPS 24.07 30.45 42.12 26.32 28.46 24.59 26.50 -6.20%
P/EPS 94.09 96.74 174.86 115.79 200.69 95.31 150.73 -26.93%
EY 1.06 1.03 0.57 0.86 0.50 1.05 0.66 37.10%
DY 0.76 0.72 0.62 0.00 0.99 0.00 0.00 -
P/NAPS 7.26 7.82 9.23 6.46 6.12 6.88 7.07 1.78%

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