[DSONIC] QoQ Quarter Result on 31-Mar-2013

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 299.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 72,553 69,901 59,014 59,274 41,965 53,516 58,790 15.00%
PBT 25,205 28,094 22,795 17,650 1,062 12,258 11,584 67.67%
Tax -2,389 -4,650 -2,206 -2,600 2,706 -4,126 -3,087 -15.66%
NP 22,816 23,444 20,589 15,050 3,768 8,132 8,497 92.84%
-
NP to SH 22,816 23,444 20,589 15,050 3,768 8,132 8,497 92.84%
-
Tax Rate 9.48% 16.55% 9.68% 14.73% -254.80% 33.66% 26.65% -
Total Cost 49,737 46,457 38,425 44,224 38,197 45,384 50,293 -0.73%
-
Net Worth 177,937 155,213 142,179 121,516 110,611 107,047 59,200 107.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,500 - 6,749 - 4,496 - - -
Div Payout % 59.17% - 32.78% - 119.33% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,937 155,213 142,179 121,516 110,611 107,047 59,200 107.85%
NOSH 675,029 134,968 89,986 90,011 89,928 89,955 69,647 352.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.45% 33.54% 34.89% 25.39% 8.98% 15.20% 14.45% -
ROE 12.82% 15.10% 14.48% 12.39% 3.41% 7.60% 14.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.75 51.79 65.58 65.85 46.66 59.49 84.41 -74.59%
EPS 3.38 17.37 22.88 16.72 4.19 9.04 12.20 -57.40%
DPS 2.00 0.00 7.50 0.00 5.00 0.00 0.00 -
NAPS 0.2636 1.15 1.58 1.35 1.23 1.19 0.85 -54.08%
Adjusted Per Share Value based on latest NOSH - 90,011
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.45 2.36 1.99 2.00 1.42 1.81 1.98 15.21%
EPS 0.77 0.79 0.70 0.51 0.13 0.27 0.29 91.40%
DPS 0.46 0.00 0.23 0.00 0.15 0.00 0.00 -
NAPS 0.0601 0.0524 0.048 0.041 0.0373 0.0361 0.02 107.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 2.19 4.70 3.31 1.98 2.02 2.01 0.00 -
P/RPS 0.00 0.00 0.00 0.00 4.33 3.38 0.00 -
P/EPS 0.00 0.00 0.00 0.00 48.21 22.23 0.00 -
EY 0.00 0.00 0.00 0.00 2.07 4.50 0.00 -
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 16.62 4.70 3.31 1.98 1.64 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 28/08/12 -
Price 3.56 9.40 3.30 2.20 1.99 2.01 0.00 -
P/RPS 0.00 0.00 0.00 0.00 4.26 3.38 0.00 -
P/EPS 0.00 0.00 0.00 0.00 47.49 22.23 0.00 -
EY 0.00 0.00 0.00 0.00 2.11 4.50 0.00 -
DY 0.00 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 27.01 9.40 3.30 2.20 1.62 1.69 0.00 -

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