[DPS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -68.49%
YoY- -87.09%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 506,532 110,922 111,000 117,134 120,062 114,526 103,484 188.00%
PBT -134,886 472 712 -655 1,208 1,152 2,056 -
Tax -54 0 0 994 -132 -98 -176 -54.47%
NP -134,940 472 712 339 1,076 1,054 1,880 -
-
NP to SH -134,940 472 712 339 1,076 1,054 1,880 -
-
Tax Rate - 0.00% 0.00% - 10.93% 8.51% 8.56% -
Total Cost 641,472 110,450 110,288 116,795 118,986 113,472 101,604 241.21%
-
Net Worth 155,740 178,311 172,914 179,633 177,019 0 177,933 -8.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 155,740 178,311 172,914 179,633 177,019 0 177,933 -8.49%
NOSH 263,967 262,222 254,285 264,166 260,322 262,999 261,666 0.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -26.64% 0.43% 0.64% 0.29% 0.90% 0.92% 1.82% -
ROE -86.64% 0.26% 0.41% 0.19% 0.61% 0.00% 1.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 191.89 42.30 43.65 44.34 46.12 43.55 39.55 186.32%
EPS -51.12 0.18 0.28 0.13 0.41 0.40 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.68 0.68 0.68 0.68 0.00 0.68 -9.02%
Adjusted Per Share Value based on latest NOSH - 288,235
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 191.72 41.98 42.01 44.33 45.44 43.35 39.17 187.99%
EPS -51.07 0.18 0.27 0.13 0.41 0.40 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5895 0.6749 0.6545 0.6799 0.67 0.00 0.6735 -8.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.13 0.17 0.17 0.15 0.14 0.09 -
P/RPS 0.06 0.31 0.39 0.38 0.33 0.32 0.23 -59.13%
P/EPS -0.23 72.22 60.71 132.47 36.29 34.93 12.53 -
EY -426.00 1.38 1.65 0.75 2.76 2.86 7.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.25 0.25 0.22 0.00 0.13 33.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 26/05/09 -
Price 0.13 0.12 0.13 0.17 0.17 0.16 0.14 -
P/RPS 0.07 0.28 0.30 0.38 0.37 0.37 0.35 -65.76%
P/EPS -0.25 66.67 46.43 132.47 41.13 39.92 19.49 -
EY -393.23 1.50 2.15 0.75 2.43 2.50 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.19 0.25 0.25 0.00 0.21 3.14%

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