[DSONIC] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 99.95%
YoY- -50.11%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 106,087 133,666 152,525 105,639 176,879 188,188 83,248 3.95%
PBT 17,095 37,035 41,914 26,961 52,850 68,539 21,949 -3.91%
Tax -1,251 -1,917 -5,262 -2,336 -3,329 -9,456 -5,894 -21.94%
NP 15,844 35,118 36,652 24,625 49,521 59,083 16,055 -0.21%
-
NP to SH 15,909 35,183 36,738 24,712 49,536 59,083 16,055 -0.14%
-
Tax Rate 7.32% 5.18% 12.55% 8.66% 6.30% 13.80% 26.85% -
Total Cost 90,243 98,548 115,873 81,014 127,358 129,105 67,193 4.82%
-
Net Worth 256,095 262,169 255,149 234,089 200,474 155,232 59,179 26.39%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div 13,500 27,000 27,000 13,500 13,500 10,123 - -
Div Payout % 84.86% 76.74% 73.49% 54.63% 27.25% 17.14% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 256,095 262,169 255,149 234,089 200,474 155,232 59,179 26.39%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,985 69,622 60.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 14.93% 26.27% 24.03% 23.31% 28.00% 31.40% 19.29% -
ROE 6.21% 13.42% 14.40% 10.56% 24.71% 38.06% 27.13% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 7.86 9.90 11.30 7.83 13.10 139.41 119.57 -35.28%
EPS 1.18 2.61 2.72 1.83 3.67 43.77 23.06 -37.82%
DPS 1.00 2.00 2.00 1.00 1.00 7.50 0.00 -
NAPS 0.1897 0.1942 0.189 0.1734 0.1485 1.15 0.85 -21.32%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 3.57 4.50 5.13 3.56 5.95 6.33 2.80 3.96%
EPS 0.54 1.18 1.24 0.83 1.67 1.99 0.54 0.00%
DPS 0.45 0.91 0.91 0.45 0.45 0.34 0.00 -
NAPS 0.0862 0.0882 0.0859 0.0788 0.0675 0.0522 0.0199 26.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.72 1.25 1.55 1.44 1.53 4.70 0.00 -
P/RPS 9.16 12.62 13.72 18.40 11.68 0.00 0.00 -
P/EPS 61.10 47.96 56.96 78.67 41.70 0.00 0.00 -
EY 1.64 2.08 1.76 1.27 2.40 0.00 0.00 -
DY 1.39 1.60 1.29 0.69 0.65 0.00 0.00 -
P/NAPS 3.80 6.44 8.20 8.30 10.30 4.70 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 28/08/12 -
Price 0.445 1.18 1.31 1.60 1.05 9.40 0.00 -
P/RPS 5.66 11.92 11.59 20.45 8.01 0.00 0.00 -
P/EPS 37.76 45.28 48.14 87.41 28.62 0.00 0.00 -
EY 2.65 2.21 2.08 1.14 3.49 0.00 0.00 -
DY 2.25 1.69 1.53 0.62 0.95 0.00 0.00 -
P/NAPS 2.35 6.08 6.93 9.23 7.07 9.40 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