[DSONIC] YoY 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- -0.05%
YoY- 31.36%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 57,303 73,563 76,445 51,279 53,487 69,901 58,790 -0.40%
PBT 9,193 21,657 18,584 12,881 11,149 28,094 11,584 -3.62%
Tax -712 -1,632 -2,682 -575 -1,760 -4,650 -3,087 -20.90%
NP 8,481 20,025 15,902 12,306 9,389 23,444 8,497 -0.03%
-
NP to SH 8,515 20,059 15,953 12,353 9,404 23,444 8,497 0.03%
-
Tax Rate 7.75% 7.54% 14.43% 4.46% 15.79% 16.55% 26.65% -
Total Cost 48,822 53,538 60,543 38,973 44,098 46,457 50,293 -0.47%
-
Net Worth 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
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 13,500 13,500 - - - -
Div Payout % - 67.30% 84.62% 109.29% - - - -
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 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,968 69,647 60.63%
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 14.80% 27.22% 20.80% 24.00% 17.55% 33.54% 14.45% -
ROE 3.32% 7.65% 6.25% 5.28% 4.69% 15.10% 14.35% -
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 4.24 5.45 5.66 3.80 3.96 51.79 84.41 -38.01%
EPS 0.63 1.49 1.18 0.92 0.70 17.37 12.20 -37.73%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 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 1.93 2.48 2.57 1.73 1.80 2.35 1.98 -0.40%
EPS 0.29 0.68 0.54 0.42 0.32 0.79 0.29 0.00%
DPS 0.00 0.45 0.45 0.45 0.00 0.00 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 16.96 22.94 27.37 37.91 38.62 0.00 0.00 -
P/EPS 114.15 84.13 131.17 157.37 219.64 0.00 0.00 -
EY 0.88 1.19 0.76 0.64 0.46 0.00 0.00 -
DY 0.00 0.80 0.65 0.69 0.00 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 10.48 21.65 23.13 42.12 26.50 0.00 0.00 -
P/EPS 70.55 79.42 110.86 174.86 150.73 0.00 0.00 -
EY 1.42 1.26 0.90 0.57 0.66 0.00 0.00 -
DY 0.00 0.85 0.76 0.62 0.00 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