[DSONIC] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 65.67%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 51,279 54,360 47,909 60,384 53,487 71,555 51,837 -0.71%
PBT 12,881 14,080 6,830 15,857 11,149 28,712 12,989 -0.55%
Tax -575 -1,761 -74 -312 -1,760 -1,008 -561 1.65%
NP 12,306 12,319 6,756 15,545 9,389 27,704 12,428 -0.65%
-
NP to SH 12,353 12,359 6,794 15,580 9,404 27,704 12,428 -0.40%
-
Tax Rate 4.46% 12.51% 1.08% 1.97% 15.79% 3.51% 4.32% -
Total Cost 38,973 42,041 41,153 44,839 44,098 43,851 39,409 -0.73%
-
Net Worth 234,089 221,669 222,884 215,999 200,474 204,525 175,613 21.09%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,500 - 13,500 - - 13,500 - -
Div Payout % 109.29% - 198.70% - - 48.73% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 234,089 221,669 222,884 215,999 200,474 204,525 175,613 21.09%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,434 58.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.00% 22.66% 14.10% 25.74% 17.55% 38.72% 23.98% -
ROE 5.28% 5.58% 3.05% 7.21% 4.69% 13.55% 7.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.80 4.03 3.55 4.47 3.96 5.30 7.67 -37.36%
EPS 0.92 0.92 0.50 1.15 0.70 2.05 1.84 -36.97%
DPS 1.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 0.1734 0.1642 0.1651 0.16 0.1485 0.1515 0.26 -23.64%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.73 1.83 1.61 2.03 1.80 2.41 1.74 -0.38%
EPS 0.42 0.42 0.23 0.52 0.32 0.93 0.42 0.00%
DPS 0.45 0.00 0.45 0.00 0.00 0.45 0.00 -
NAPS 0.0788 0.0746 0.075 0.0727 0.0675 0.0688 0.0591 21.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.44 1.07 1.14 1.23 1.53 1.98 4.47 -
P/RPS 37.91 26.57 32.12 27.50 38.62 37.36 58.24 -24.87%
P/EPS 157.37 116.88 226.52 106.58 219.64 96.48 242.93 -25.11%
EY 0.64 0.86 0.44 0.94 0.46 1.04 0.41 34.52%
DY 0.69 0.00 0.88 0.00 0.00 0.51 0.00 -
P/NAPS 8.30 6.52 6.90 7.69 10.30 13.07 17.19 -38.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 01/12/14 02/09/14 30/05/14 -
Price 1.60 1.06 1.01 1.10 1.05 1.81 3.75 -
P/RPS 42.12 26.32 28.46 24.59 26.50 34.15 48.86 -9.41%
P/EPS 174.86 115.79 200.69 95.31 150.73 88.20 203.80 -9.69%
EY 0.57 0.86 0.50 1.05 0.66 1.13 0.49 10.59%
DY 0.62 0.00 0.99 0.00 0.00 0.55 0.00 -
P/NAPS 9.23 6.46 6.12 6.88 7.07 11.95 14.42 -25.70%

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