[DSONIC] QoQ Quarter Result on 31-Mar-2014

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014
Profit Trend
QoQ- -45.53%
YoY- -17.42%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 60,384 53,487 71,555 51,837 72,553 69,901 59,014 1.53%
PBT 15,857 11,149 28,712 12,989 25,205 28,094 22,795 -21.43%
Tax -312 -1,760 -1,008 -561 -2,389 -4,650 -2,206 -72.75%
NP 15,545 9,389 27,704 12,428 22,816 23,444 20,589 -17.04%
-
NP to SH 15,580 9,404 27,704 12,428 22,816 23,444 20,589 -16.91%
-
Tax Rate 1.97% 15.79% 3.51% 4.32% 9.48% 16.55% 9.68% -
Total Cost 44,839 44,098 43,851 39,409 49,737 46,457 38,425 10.80%
-
Net Worth 215,999 200,474 204,525 175,613 177,937 155,213 142,179 32.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 13,500 - 13,500 - 6,749 -
Div Payout % - - 48.73% - 59.17% - 32.78% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 215,999 200,474 204,525 175,613 177,937 155,213 142,179 32.05%
NOSH 1,350,000 1,350,000 1,350,000 675,434 675,029 134,968 89,986 505.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.74% 17.55% 38.72% 23.98% 31.45% 33.54% 34.89% -
ROE 7.21% 4.69% 13.55% 7.08% 12.82% 15.10% 14.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.47 3.96 5.30 7.67 10.75 51.79 65.58 -83.23%
EPS 1.15 0.70 2.05 1.84 3.38 17.37 22.88 -86.30%
DPS 0.00 0.00 1.00 0.00 2.00 0.00 7.50 -
NAPS 0.16 0.1485 0.1515 0.26 0.2636 1.15 1.58 -78.18%
Adjusted Per Share Value based on latest NOSH - 675,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.17 1.93 2.58 1.87 2.61 2.52 2.12 1.56%
EPS 0.56 0.34 1.00 0.45 0.82 0.84 0.74 -16.91%
DPS 0.00 0.00 0.49 0.00 0.49 0.00 0.24 -
NAPS 0.0778 0.0722 0.0736 0.0632 0.0641 0.0559 0.0512 32.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 1.98 4.47 2.19 4.70 3.31 -
P/RPS 27.50 38.62 37.36 58.24 0.00 0.00 0.00 -
P/EPS 106.58 219.64 96.48 242.93 0.00 0.00 0.00 -
EY 0.94 0.46 1.04 0.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 7.69 10.30 13.07 17.19 16.62 4.70 3.31 75.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 -
Price 1.10 1.05 1.81 3.75 3.56 9.40 3.30 -
P/RPS 24.59 26.50 34.15 48.86 0.00 0.00 0.00 -
P/EPS 95.31 150.73 88.20 203.80 0.00 0.00 0.00 -
EY 1.05 0.66 1.13 0.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 7.07 11.95 14.42 27.01 9.40 3.30 62.98%

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