[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2013

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- -46.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 260,741 188,188 118,288 59,274 178,729 136,764 83,248 113.62%
PBT 93,744 68,539 40,445 17,650 35,432 34,370 21,949 162.54%
Tax -11,845 -9,456 -4,806 -2,600 -7,314 -10,020 -5,894 59.04%
NP 81,899 59,083 35,639 15,050 28,118 24,350 16,055 195.45%
-
NP to SH 81,899 59,083 35,639 15,050 28,118 24,350 16,055 195.45%
-
Tax Rate 12.64% 13.80% 11.88% 14.73% 20.64% 29.15% 26.85% -
Total Cost 178,842 129,105 82,649 44,224 150,611 112,414 67,193 91.71%
-
Net Worth 177,976 155,232 142,196 121,516 93,853 85,325 59,179 107.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 64,141 10,123 6,749 - 3,815 - - -
Div Payout % 78.32% 17.14% 18.94% - 13.57% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,976 155,232 142,196 121,516 93,853 85,325 59,179 107.93%
NOSH 675,177 134,985 89,997 90,011 76,303 71,702 69,622 352.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.41% 31.40% 30.13% 25.39% 15.73% 17.80% 19.29% -
ROE 46.02% 38.06% 25.06% 12.39% 29.96% 28.54% 27.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.62 139.41 131.43 65.85 234.23 190.74 119.57 -52.82%
EPS 12.13 43.77 39.60 16.72 36.85 33.96 23.06 -34.76%
DPS 9.50 7.50 7.50 0.00 5.00 0.00 0.00 -
NAPS 0.2636 1.15 1.58 1.35 1.23 1.19 0.85 -54.08%
Adjusted Per Share Value based on latest NOSH - 90,011
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.78 6.33 3.98 1.99 6.02 4.60 2.80 113.78%
EPS 2.76 1.99 1.20 0.51 0.95 0.82 0.54 195.83%
DPS 2.16 0.34 0.23 0.00 0.13 0.00 0.00 -
NAPS 0.0599 0.0522 0.0479 0.0409 0.0316 0.0287 0.0199 108.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 2.19 4.70 3.31 1.98 2.02 2.01 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.86 1.05 0.00 -
P/EPS 0.00 0.00 0.00 0.00 5.48 5.92 0.00 -
EY 0.00 0.00 0.00 0.00 18.24 16.90 0.00 -
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 16.62 4.70 3.31 1.98 1.64 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 28/08/12 -
Price 3.56 9.40 3.30 2.20 1.99 2.01 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.85 1.05 0.00 -
P/EPS 0.00 0.00 0.00 0.00 5.40 5.92 0.00 -
EY 0.00 0.00 0.00 0.00 18.52 16.90 0.00 -
DY 0.00 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 27.01 9.40 3.30 2.20 1.62 1.69 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