[DSONIC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 136.8%
YoY- 121.98%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 51,837 260,741 188,188 118,288 59,274 178,729 136,764 -47.65%
PBT 12,989 93,744 68,539 40,445 17,650 35,432 34,370 -47.75%
Tax -561 -11,845 -9,456 -4,806 -2,600 -7,314 -10,020 -85.39%
NP 12,428 81,899 59,083 35,639 15,050 28,118 24,350 -36.16%
-
NP to SH 12,428 81,899 59,083 35,639 15,050 28,118 24,350 -36.16%
-
Tax Rate 4.32% 12.64% 13.80% 11.88% 14.73% 20.64% 29.15% -
Total Cost 39,409 178,842 129,105 82,649 44,224 150,611 112,414 -50.31%
-
Net Worth 175,613 177,976 155,232 142,196 121,516 93,853 85,325 61.87%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 64,141 10,123 6,749 - 3,815 - -
Div Payout % - 78.32% 17.14% 18.94% - 13.57% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 175,613 177,976 155,232 142,196 121,516 93,853 85,325 61.87%
NOSH 675,434 675,177 134,985 89,997 90,011 76,303 71,702 346.64%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.98% 31.41% 31.40% 30.13% 25.39% 15.73% 17.80% -
ROE 7.08% 46.02% 38.06% 25.06% 12.39% 29.96% 28.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.67 38.62 139.41 131.43 65.85 234.23 190.74 -88.28%
EPS 1.84 12.13 43.77 39.60 16.72 36.85 33.96 -85.70%
DPS 0.00 9.50 7.50 7.50 0.00 5.00 0.00 -
NAPS 0.26 0.2636 1.15 1.58 1.35 1.23 1.19 -63.75%
Adjusted Per Share Value based on latest NOSH - 89,986
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.74 8.78 6.33 3.98 1.99 6.02 4.60 -47.72%
EPS 0.42 2.76 1.99 1.20 0.51 0.95 0.82 -36.00%
DPS 0.00 2.16 0.34 0.23 0.00 0.13 0.00 -
NAPS 0.0591 0.0599 0.0522 0.0479 0.0409 0.0316 0.0287 61.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.47 2.19 4.70 3.31 1.98 2.02 2.01 -
P/RPS 58.24 0.00 0.00 0.00 0.00 0.86 1.05 1357.97%
P/EPS 242.93 0.00 0.00 0.00 0.00 5.48 5.92 1092.40%
EY 0.41 0.00 0.00 0.00 0.00 18.24 16.90 -91.63%
DY 0.00 0.00 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 17.19 16.62 4.70 3.31 1.98 1.64 1.69 370.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 3.75 3.56 9.40 3.30 2.20 1.99 2.01 -
P/RPS 48.86 0.00 0.00 0.00 0.00 0.85 1.05 1196.75%
P/EPS 203.80 0.00 0.00 0.00 0.00 5.40 5.92 960.53%
EY 0.49 0.00 0.00 0.00 0.00 18.52 16.90 -90.58%
DY 0.00 0.00 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 14.42 27.01 9.40 3.30 2.20 1.62 1.69 318.10%

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