[DSONIC] YoY Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -67.03%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 58,316 48,784 60,103 76,080 54,360 123,392 118,288 -11.11%
PBT 14,488 7,902 15,378 23,330 14,080 41,701 40,445 -15.72%
Tax -486 -539 -285 -2,580 -1,761 -1,569 -4,806 -31.73%
NP 14,002 7,363 15,093 20,750 12,319 40,132 35,639 -14.41%
-
NP to SH 14,009 7,394 15,124 20,785 12,359 40,132 35,639 -14.40%
-
Tax Rate 3.35% 6.82% 1.85% 11.06% 12.51% 3.76% 11.88% -
Total Cost 44,314 41,421 45,010 55,330 42,041 83,260 82,649 -9.86%
-
Net Worth 270,539 261,089 255,690 252,719 221,669 204,525 142,196 11.31%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,125 13,500 13,500 13,500 - 13,500 6,749 6.99%
Div Payout % 72.27% 182.58% 89.26% 64.95% - 33.64% 18.94% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 270,539 261,089 255,690 252,719 221,669 204,525 142,196 11.31%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 89,997 57.01%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 24.01% 15.09% 25.11% 27.27% 22.66% 32.52% 30.13% -
ROE 5.18% 2.83% 5.91% 8.22% 5.58% 19.62% 25.06% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.32 3.61 4.45 5.64 4.03 9.14 131.43 -43.38%
EPS 1.04 0.55 1.12 1.54 0.92 2.97 39.60 -45.46%
DPS 0.75 1.00 1.00 1.00 0.00 1.00 7.50 -31.85%
NAPS 0.2004 0.1934 0.1894 0.1872 0.1642 0.1515 1.58 -29.10%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.97 1.65 2.03 2.57 1.83 4.16 3.99 -11.09%
EPS 0.47 0.25 0.51 0.70 0.42 1.35 1.20 -14.45%
DPS 0.34 0.46 0.46 0.46 0.00 0.46 0.23 6.72%
NAPS 0.0913 0.0881 0.0862 0.0852 0.0748 0.069 0.048 11.30%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.565 0.87 1.24 1.26 1.07 1.98 3.31 -
P/RPS 13.08 24.08 27.85 22.36 26.57 21.66 0.00 -
P/EPS 54.45 158.85 110.69 81.84 116.88 66.61 0.00 -
EY 1.84 0.63 0.90 1.22 0.86 1.50 0.00 -
DY 1.33 1.15 0.81 0.79 0.00 0.51 0.00 -
P/NAPS 2.82 4.50 6.55 6.73 6.52 13.07 3.31 -2.63%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 24/08/18 25/08/17 26/08/16 28/08/15 02/09/14 30/08/13 -
Price 0.885 0.77 1.09 1.43 1.06 1.81 3.30 -
P/RPS 20.49 21.31 24.48 25.37 26.32 19.80 0.00 -
P/EPS 85.28 140.59 97.30 92.88 115.79 60.89 0.00 -
EY 1.17 0.71 1.03 1.08 0.86 1.64 0.00 -
DY 0.85 1.30 0.92 0.70 0.00 0.55 0.00 -
P/NAPS 4.42 3.98 5.76 7.64 6.46 11.95 3.30 4.98%

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