[DSONIC] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
02-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 122.92%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 47,909 60,384 53,487 71,555 51,837 72,553 69,901 -22.28%
PBT 6,830 15,857 11,149 28,712 12,989 25,205 28,094 -61.08%
Tax -74 -312 -1,760 -1,008 -561 -2,389 -4,650 -93.68%
NP 6,756 15,545 9,389 27,704 12,428 22,816 23,444 -56.40%
-
NP to SH 6,794 15,580 9,404 27,704 12,428 22,816 23,444 -56.24%
-
Tax Rate 1.08% 1.97% 15.79% 3.51% 4.32% 9.48% 16.55% -
Total Cost 41,153 44,839 44,098 43,851 39,409 49,737 46,457 -7.77%
-
Net Worth 222,884 215,999 200,474 204,525 175,613 177,937 155,213 27.31%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 13,500 - - 13,500 - 13,500 - -
Div Payout % 198.70% - - 48.73% - 59.17% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 222,884 215,999 200,474 204,525 175,613 177,937 155,213 27.31%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 675,434 675,029 134,968 364.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.10% 25.74% 17.55% 38.72% 23.98% 31.45% 33.54% -
ROE 3.05% 7.21% 4.69% 13.55% 7.08% 12.82% 15.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.55 4.47 3.96 5.30 7.67 10.75 51.79 -83.27%
EPS 0.50 1.15 0.70 2.05 1.84 3.38 17.37 -90.62%
DPS 1.00 0.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.1651 0.16 0.1485 0.1515 0.26 0.2636 1.15 -72.61%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.72 2.17 1.93 2.58 1.87 2.61 2.52 -22.49%
EPS 0.24 0.56 0.34 1.00 0.45 0.82 0.84 -56.65%
DPS 0.49 0.00 0.00 0.49 0.00 0.49 0.00 -
NAPS 0.0802 0.0778 0.0722 0.0736 0.0632 0.0641 0.0559 27.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.14 1.23 1.53 1.98 4.47 2.19 4.70 -
P/RPS 32.12 27.50 38.62 37.36 58.24 0.00 0.00 -
P/EPS 226.52 106.58 219.64 96.48 242.93 0.00 0.00 -
EY 0.44 0.94 0.46 1.04 0.41 0.00 0.00 -
DY 0.88 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 6.90 7.69 10.30 13.07 17.19 16.62 4.70 29.20%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 -
Price 1.01 1.10 1.05 1.81 3.75 3.56 9.40 -
P/RPS 28.46 24.59 26.50 34.15 48.86 0.00 0.00 -
P/EPS 200.69 95.31 150.73 88.20 203.80 0.00 0.00 -
EY 0.50 1.05 0.66 1.13 0.49 0.00 0.00 -
DY 0.99 0.00 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 6.12 6.88 7.07 11.95 14.42 27.01 9.40 -24.90%

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