[DPS] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 100.06%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 38,314 46,202 48,564 53,436 37,760 46,844 50,946 -17.31%
PBT -1,408 589 222 20 -28,480 -44,962 -6,594 -64.30%
Tax 1,074 0 0 0 -2,537 0 0 -
NP -334 589 222 20 -31,017 -44,962 -6,594 -86.33%
-
NP to SH -334 589 222 20 -31,017 -44,962 -6,594 -86.33%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 38,648 45,613 48,342 53,416 68,777 91,806 57,540 -23.32%
-
Net Worth 81,840 79,200 79,200 76,559 76,559 79,200 105,600 -15.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 81,840 79,200 79,200 76,559 76,559 79,200 105,600 -15.64%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 264,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.87% 1.28% 0.46% 0.04% -82.14% -95.98% -12.94% -
ROE -0.41% 0.74% 0.28% 0.03% -40.51% -56.77% -6.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.51 17.50 18.40 20.24 14.30 17.74 19.30 -17.33%
EPS -0.13 0.23 0.08 0.00 -11.75 -17.03 -2.50 -86.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.29 0.29 0.30 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 264,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.11 21.84 22.95 25.25 17.85 22.14 24.08 -17.31%
EPS -0.16 0.28 0.10 0.01 -14.66 -21.25 -3.12 -86.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3868 0.3743 0.3743 0.3618 0.3618 0.3743 0.4991 -15.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.095 0.085 0.095 0.10 0.10 0.12 0.11 -
P/RPS 0.65 0.49 0.52 0.49 0.70 0.68 0.57 9.15%
P/EPS -75.09 38.08 112.97 1,320.00 -0.85 -0.70 -4.40 564.00%
EY -1.33 2.63 0.89 0.08 -117.49 -141.93 -22.71 -84.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.32 0.34 0.34 0.40 0.28 7.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 -
Price 0.10 0.10 0.095 0.10 0.11 0.10 0.11 -
P/RPS 0.69 0.57 0.52 0.49 0.77 0.56 0.57 13.59%
P/EPS -79.04 44.80 112.97 1,320.00 -0.94 -0.59 -4.40 587.11%
EY -1.27 2.23 0.89 0.08 -106.81 -170.31 -22.71 -85.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.32 0.34 0.38 0.33 0.28 9.31%

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