[DSONIC] YoY 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- 13.87%
YoY- 188.29%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 76,445 51,279 53,487 69,901 58,790 0 -
PBT 18,584 12,881 11,149 28,094 11,584 0 -
Tax -2,682 -575 -1,760 -4,650 -3,087 0 -
NP 15,902 12,306 9,389 23,444 8,497 0 -
-
NP to SH 15,953 12,353 9,404 23,444 8,497 0 -
-
Tax Rate 14.43% 4.46% 15.79% 16.55% 26.65% - -
Total Cost 60,543 38,973 44,098 46,457 50,293 0 -
-
Net Worth 255,149 234,089 200,474 155,213 59,200 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Div 13,500 13,500 - - - - -
Div Payout % 84.62% 109.29% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 255,149 234,089 200,474 155,213 59,200 0 -
NOSH 1,350,000 1,350,000 1,350,000 134,968 69,647 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 20.80% 24.00% 17.55% 33.54% 14.45% 0.00% -
ROE 6.25% 5.28% 4.69% 15.10% 14.35% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 5.66 3.80 3.96 51.79 84.41 0.00 -
EPS 1.18 0.92 0.70 17.37 12.20 0.00 -
DPS 1.00 1.00 0.00 0.00 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 2.75 1.85 1.93 2.52 2.12 0.00 -
EPS 0.57 0.44 0.34 0.84 0.31 0.00 -
DPS 0.49 0.49 0.00 0.00 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 27.37 37.91 38.62 0.00 0.00 0.00 -
P/EPS 131.17 157.37 219.64 0.00 0.00 0.00 -
EY 0.76 0.64 0.46 0.00 0.00 0.00 -
DY 0.65 0.69 0.00 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 23.13 42.12 26.50 0.00 0.00 0.00 -
P/EPS 110.86 174.86 150.73 0.00 0.00 0.00 -
EY 0.90 0.57 0.66 0.00 0.00 0.00 -
DY 0.76 0.62 0.00 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