[DSONIC] QoQ Annualized Quarter 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- 1.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 236,576 237,096 178,729 182,352 166,496 0 0 -
PBT 80,890 70,600 35,432 45,826 43,898 0 0 -
Tax -9,612 -10,400 -7,314 -13,360 -11,788 0 0 -
NP 71,278 60,200 28,118 32,466 32,110 0 0 -
-
NP to SH 71,278 60,200 28,118 32,466 32,110 0 0 -
-
Tax Rate 11.88% 14.73% 20.64% 29.15% 26.85% - - -
Total Cost 165,298 176,896 150,611 149,885 134,386 0 0 -
-
Net Worth 142,196 121,516 93,853 85,325 59,179 0 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,499 - 3,815 - - - - -
Div Payout % 18.94% - 13.57% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 142,196 121,516 93,853 85,325 59,179 0 0 -
NOSH 89,997 90,011 76,303 71,702 69,622 0 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 30.13% 25.39% 15.73% 17.80% 19.29% 0.00% 0.00% -
ROE 50.13% 49.54% 29.96% 38.05% 54.26% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 262.87 263.40 234.23 254.32 239.14 0.00 0.00 -
EPS 79.20 66.88 36.85 45.28 46.12 0.00 0.00 -
DPS 15.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.35 1.23 1.19 0.85 0.00 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 31/12/11 CAGR
RPS 8.52 8.54 6.43 6.57 5.99 0.00 0.00 -
EPS 2.57 2.17 1.01 1.17 1.16 0.00 0.00 -
DPS 0.49 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0438 0.0338 0.0307 0.0213 0.00 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 31/12/11 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 0.00 -
P/RPS 0.00 0.00 0.86 0.79 0.00 0.00 0.00 -
P/EPS 0.00 0.00 5.48 4.44 0.00 0.00 0.00 -
EY 0.00 0.00 18.24 22.53 0.00 0.00 0.00 -
DY 0.00 0.00 2.48 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.98 1.64 1.69 0.00 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 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 28/08/12 - - -
Price 3.30 2.20 1.99 2.01 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.85 0.79 0.00 0.00 0.00 -
P/EPS 0.00 0.00 5.40 4.44 0.00 0.00 0.00 -
EY 0.00 0.00 18.52 22.53 0.00 0.00 0.00 -
DY 0.00 0.00 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.20 1.62 1.69 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