[DSONIC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 95.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 213,769 213,545 154,271 112,306 58,790 0 -
PBT 53,765 42,554 24,904 23,842 11,584 0 -
Tax -6,226 -7,107 -4,507 -7,213 -3,087 0 -
NP 47,539 35,447 20,397 16,629 8,497 0 -
-
NP to SH 47,539 35,447 20,397 16,629 8,497 0 -
-
Tax Rate 11.58% 16.70% 18.10% 30.25% 26.65% - -
Total Cost 166,230 178,098 133,874 95,677 50,293 0 -
-
Net Worth 142,179 121,516 89,928 89,955 59,200 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,245 4,496 4,496 - - - -
Div Payout % 23.66% 12.68% 22.04% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 142,179 121,516 89,928 89,955 59,200 0 -
NOSH 89,986 90,011 89,928 89,955 69,647 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.24% 16.60% 13.22% 14.81% 14.45% 0.00% -
ROE 33.44% 29.17% 22.68% 18.49% 14.35% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 237.56 237.24 171.55 124.85 84.41 0.00 -
EPS 52.83 39.38 22.68 18.49 12.20 0.00 -
DPS 12.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.58 1.35 1.00 1.00 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,955
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.70 7.69 5.55 4.04 2.12 0.00 -
EPS 1.71 1.28 0.73 0.60 0.31 0.00 -
DPS 0.40 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.0512 0.0438 0.0324 0.0324 0.0213 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 3.31 1.98 2.02 2.01 0.00 0.00 -
P/RPS 1.39 0.83 1.18 1.61 0.00 0.00 -
P/EPS 6.27 5.03 8.91 10.87 0.00 0.00 -
EY 15.96 19.89 11.23 9.20 0.00 0.00 -
DY 3.78 2.52 2.48 0.00 0.00 0.00 -
P/NAPS 2.09 1.47 2.02 2.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/08/13 31/05/13 - - - - -
Price 3.30 2.20 0.00 0.00 0.00 0.00 -
P/RPS 1.39 0.93 0.00 0.00 0.00 0.00 -
P/EPS 6.25 5.59 0.00 0.00 0.00 0.00 -
EY 16.01 17.90 0.00 0.00 0.00 0.00 -
DY 3.79 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.63 0.00 0.00 0.00 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