[DPS] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 22.07%
YoY- 801.8%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 41,516 55,251 59,462 41,616 42,068 38,314 46,202 -6.89%
PBT 3,792 387 2,950 2,002 1,640 -1,408 589 247.25%
Tax 0 0 0 0 0 1,074 0 -
NP 3,792 387 2,950 2,002 1,640 -334 589 247.25%
-
NP to SH 3,792 387 2,950 2,002 1,640 -334 589 247.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 37,724 54,864 56,512 39,614 40,428 38,648 45,613 -11.92%
-
Net Worth 117,554 65,041 84,479 84,479 81,840 81,840 79,200 30.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 117,554 65,041 84,479 84,479 81,840 81,840 79,200 30.21%
NOSH 587,770 587,770 587,770 264,000 264,000 264,000 264,000 70.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.13% 0.70% 4.96% 4.81% 3.90% -0.87% 1.28% -
ROE 3.23% 0.60% 3.49% 2.37% 2.00% -0.41% 0.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.06 16.99 22.52 15.76 15.93 14.51 17.50 -45.49%
EPS 0.64 0.12 1.12 0.76 0.64 -0.13 0.23 98.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.32 0.32 0.31 0.31 0.30 -23.74%
Adjusted Per Share Value based on latest NOSH - 264,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.70 20.90 22.49 15.74 15.91 14.49 17.47 -6.89%
EPS 1.43 0.15 1.12 0.76 0.62 -0.13 0.22 249.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.246 0.3195 0.3195 0.3095 0.3095 0.2996 30.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.08 0.115 0.085 0.165 0.10 0.095 0.085 -
P/RPS 1.13 0.68 0.38 1.05 0.63 0.65 0.49 74.81%
P/EPS 12.40 96.64 7.61 21.76 16.10 -75.09 38.08 -52.76%
EY 8.06 1.03 13.15 4.60 6.21 -1.33 2.63 111.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.27 0.52 0.32 0.31 0.28 26.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 27/02/14 -
Price 0.07 0.105 0.095 0.135 0.115 0.10 0.10 -
P/RPS 0.99 0.62 0.42 0.86 0.72 0.69 0.57 44.63%
P/EPS 10.85 88.23 8.50 17.80 18.51 -79.04 44.80 -61.24%
EY 9.22 1.13 11.77 5.62 5.40 -1.27 2.23 158.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.53 0.30 0.42 0.37 0.32 0.33 4.01%

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