[DPS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -43.94%
YoY- -91.22%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 111,000 117,134 120,062 114,526 103,484 184,505 184,261 -28.69%
PBT 712 -655 1,208 1,152 2,056 3,105 8,838 -81.37%
Tax 0 994 -132 -98 -176 -479 7,301 -
NP 712 339 1,076 1,054 1,880 2,626 16,140 -87.53%
-
NP to SH 712 339 1,076 1,054 1,880 2,626 16,140 -87.53%
-
Tax Rate 0.00% - 10.93% 8.51% 8.56% 15.43% -82.61% -
Total Cost 110,288 116,795 118,986 113,472 101,604 181,879 168,121 -24.52%
-
Net Worth 172,914 179,633 177,019 0 177,933 176,800 182,862 -3.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 172,914 179,633 177,019 0 177,933 176,800 182,862 -3.66%
NOSH 254,285 264,166 260,322 262,999 261,666 260,000 257,553 -0.84%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.64% 0.29% 0.90% 0.92% 1.82% 1.42% 8.76% -
ROE 0.41% 0.19% 0.61% 0.00% 1.06% 1.49% 8.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.65 44.34 46.12 43.55 39.55 70.96 71.54 -28.08%
EPS 0.28 0.13 0.41 0.40 0.72 1.01 6.27 -87.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.00 0.68 0.68 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 261,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.94 44.26 45.36 43.27 39.10 69.71 69.62 -28.69%
EPS 0.27 0.13 0.41 0.40 0.71 0.99 6.10 -87.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6533 0.6787 0.6688 0.00 0.6723 0.668 0.6909 -3.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.17 0.17 0.15 0.14 0.09 0.12 0.17 -
P/RPS 0.39 0.38 0.33 0.32 0.23 0.17 0.24 38.26%
P/EPS 60.71 132.47 36.29 34.93 12.53 11.88 2.71 696.19%
EY 1.65 0.75 2.76 2.86 7.98 8.42 36.86 -87.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.22 0.00 0.13 0.18 0.24 2.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 -
Price 0.13 0.17 0.17 0.16 0.14 0.12 0.13 -
P/RPS 0.30 0.38 0.37 0.37 0.35 0.17 0.18 40.61%
P/EPS 46.43 132.47 41.13 39.92 19.49 11.88 2.07 696.84%
EY 2.15 0.75 2.43 2.50 5.13 8.42 48.21 -87.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.25 0.00 0.21 0.18 0.18 3.67%

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