[DSONIC] QoQ 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 71,555 51,837 72,553 69,901 59,014 59,274 41,965 42.86%
PBT 28,712 12,989 25,205 28,094 22,795 17,650 1,062 806.25%
Tax -1,008 -561 -2,389 -4,650 -2,206 -2,600 2,706 -
NP 27,704 12,428 22,816 23,444 20,589 15,050 3,768 279.49%
-
NP to SH 27,704 12,428 22,816 23,444 20,589 15,050 3,768 279.49%
-
Tax Rate 3.51% 4.32% 9.48% 16.55% 9.68% 14.73% -254.80% -
Total Cost 43,851 39,409 49,737 46,457 38,425 44,224 38,197 9.66%
-
Net Worth 204,525 175,613 177,937 155,213 142,179 121,516 110,611 50.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,500 - 13,500 - 6,749 - 4,496 108.55%
Div Payout % 48.73% - 59.17% - 32.78% - 119.33% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,525 175,613 177,937 155,213 142,179 121,516 110,611 50.81%
NOSH 1,350,000 675,434 675,029 134,968 89,986 90,011 89,928 511.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 38.72% 23.98% 31.45% 33.54% 34.89% 25.39% 8.98% -
ROE 13.55% 7.08% 12.82% 15.10% 14.48% 12.39% 3.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.30 7.67 10.75 51.79 65.58 65.85 46.66 -76.63%
EPS 2.05 1.84 3.38 17.37 22.88 16.72 4.19 -37.99%
DPS 1.00 0.00 2.00 0.00 7.50 0.00 5.00 -65.90%
NAPS 0.1515 0.26 0.2636 1.15 1.58 1.35 1.23 -75.33%
Adjusted Per Share Value based on latest NOSH - 134,968
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.41 1.74 2.44 2.35 1.99 1.99 1.41 43.09%
EPS 0.93 0.42 0.77 0.79 0.69 0.51 0.13 272.61%
DPS 0.45 0.00 0.45 0.00 0.23 0.00 0.15 108.42%
NAPS 0.0688 0.0591 0.0599 0.0522 0.0479 0.0409 0.0372 50.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.98 4.47 2.19 4.70 3.31 1.98 2.02 -
P/RPS 37.36 58.24 0.00 0.00 0.00 0.00 4.33 322.33%
P/EPS 96.48 242.93 0.00 0.00 0.00 0.00 48.21 59.00%
EY 1.04 0.41 0.00 0.00 0.00 0.00 2.07 -36.88%
DY 0.51 0.00 0.00 0.00 0.00 0.00 2.48 -65.26%
P/NAPS 13.07 17.19 16.62 4.70 3.31 1.98 1.64 300.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.81 3.75 3.56 9.40 3.30 2.20 1.99 -
P/RPS 34.15 48.86 0.00 0.00 0.00 0.00 4.26 302.07%
P/EPS 88.20 203.80 0.00 0.00 0.00 0.00 47.49 51.26%
EY 1.13 0.49 0.00 0.00 0.00 0.00 2.11 -34.12%
DY 0.55 0.00 0.00 0.00 0.00 0.00 2.51 -63.75%
P/NAPS 11.95 14.42 27.01 9.40 3.30 2.20 1.62 280.32%

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