[DSONIC] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 65.78%
YoY- 142.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 152,525 105,639 176,879 188,188 83,248 0 -
PBT 41,914 26,961 52,850 68,539 21,949 0 -
Tax -5,262 -2,336 -3,329 -9,456 -5,894 0 -
NP 36,652 24,625 49,521 59,083 16,055 0 -
-
NP to SH 36,738 24,712 49,536 59,083 16,055 0 -
-
Tax Rate 12.55% 8.66% 6.30% 13.80% 26.85% - -
Total Cost 115,873 81,014 127,358 129,105 67,193 0 -
-
Net Worth 255,149 234,089 200,474 155,232 59,179 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Div 27,000 13,500 13,500 10,123 - - -
Div Payout % 73.49% 54.63% 27.25% 17.14% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 255,149 234,089 200,474 155,232 59,179 0 -
NOSH 1,350,000 1,350,000 1,350,000 134,985 69,622 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 24.03% 23.31% 28.00% 31.40% 19.29% 0.00% -
ROE 14.40% 10.56% 24.71% 38.06% 27.13% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 11.30 7.83 13.10 139.41 119.57 0.00 -
EPS 2.72 1.83 3.67 43.77 23.06 0.00 -
DPS 2.00 1.00 1.00 7.50 0.00 0.00 -
NAPS 0.189 0.1734 0.1485 1.15 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,968
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 5.49 3.80 6.37 6.78 3.00 0.00 -
EPS 1.32 0.89 1.78 2.13 0.58 0.00 -
DPS 0.97 0.49 0.49 0.36 0.00 0.00 -
NAPS 0.0919 0.0843 0.0722 0.0559 0.0213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - - -
Price 1.55 1.44 1.53 4.70 0.00 0.00 -
P/RPS 13.72 18.40 11.68 0.00 0.00 0.00 -
P/EPS 56.96 78.67 41.70 0.00 0.00 0.00 -
EY 1.76 1.27 2.40 0.00 0.00 0.00 -
DY 1.29 0.69 0.65 0.00 0.00 0.00 -
P/NAPS 8.20 8.30 10.30 4.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 25/11/16 27/11/15 01/12/14 29/11/13 28/08/12 - -
Price 1.31 1.60 1.05 9.40 0.00 0.00 -
P/RPS 11.59 20.45 8.01 0.00 0.00 0.00 -
P/EPS 48.14 87.41 28.62 0.00 0.00 0.00 -
EY 2.08 1.14 3.49 0.00 0.00 0.00 -
DY 1.53 0.62 0.95 0.00 0.00 0.00 -
P/NAPS 6.93 9.23 7.07 9.40 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