[DSONIC] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2.68%
YoY- 505.52%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 53,487 71,555 51,837 72,553 69,901 59,014 59,274 -6.61%
PBT 11,149 28,712 12,989 25,205 28,094 22,795 17,650 -26.35%
Tax -1,760 -1,008 -561 -2,389 -4,650 -2,206 -2,600 -22.88%
NP 9,389 27,704 12,428 22,816 23,444 20,589 15,050 -26.96%
-
NP to SH 9,404 27,704 12,428 22,816 23,444 20,589 15,050 -26.89%
-
Tax Rate 15.79% 3.51% 4.32% 9.48% 16.55% 9.68% 14.73% -
Total Cost 44,098 43,851 39,409 49,737 46,457 38,425 44,224 -0.18%
-
Net Worth 200,474 204,525 175,613 177,937 155,213 142,179 121,516 39.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 13,500 - 13,500 - 6,749 - -
Div Payout % - 48.73% - 59.17% - 32.78% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,474 204,525 175,613 177,937 155,213 142,179 121,516 39.57%
NOSH 1,350,000 1,350,000 675,434 675,029 134,968 89,986 90,011 507.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.55% 38.72% 23.98% 31.45% 33.54% 34.89% 25.39% -
ROE 4.69% 13.55% 7.08% 12.82% 15.10% 14.48% 12.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.96 5.30 7.67 10.75 51.79 65.58 65.85 -84.62%
EPS 0.70 2.05 1.84 3.38 17.37 22.88 16.72 -87.91%
DPS 0.00 1.00 0.00 2.00 0.00 7.50 0.00 -
NAPS 0.1485 0.1515 0.26 0.2636 1.15 1.58 1.35 -77.01%
Adjusted Per Share Value based on latest NOSH - 675,029
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.93 2.58 1.87 2.61 2.52 2.12 2.13 -6.35%
EPS 0.34 1.00 0.45 0.82 0.84 0.74 0.54 -26.51%
DPS 0.00 0.49 0.00 0.49 0.00 0.24 0.00 -
NAPS 0.0722 0.0736 0.0632 0.0641 0.0559 0.0512 0.0438 39.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 1.98 4.47 2.19 4.70 3.31 1.98 -
P/RPS 38.62 37.36 58.24 0.00 0.00 0.00 0.00 -
P/EPS 219.64 96.48 242.93 0.00 0.00 0.00 0.00 -
EY 0.46 1.04 0.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.30 13.07 17.19 16.62 4.70 3.31 1.98 199.92%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 -
Price 1.05 1.81 3.75 3.56 9.40 3.30 2.20 -
P/RPS 26.50 34.15 48.86 0.00 0.00 0.00 0.00 -
P/EPS 150.73 88.20 203.80 0.00 0.00 0.00 0.00 -
EY 0.66 1.13 0.49 0.00 0.00 0.00 0.00 -
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.07 11.95 14.42 27.01 9.40 3.30 2.20 117.61%

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