[DPS] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 82.77%
YoY- -6957.82%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 108,834 77,688 91,884 117,059 506,532 110,922 111,000 -1.30%
PBT -14,596 4,348 11,344 -24,623 -134,886 472 712 -
Tax -60 0 0 1,375 -54 0 0 -
NP -14,656 4,348 11,344 -23,248 -134,940 472 712 -
-
NP to SH -14,656 4,348 11,344 -23,248 -134,940 472 712 -
-
Tax Rate - 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 123,490 73,340 80,540 140,307 641,472 110,450 110,288 7.82%
-
Net Worth 148,147 157,973 159,028 155,783 155,740 178,311 172,914 -9.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 148,147 157,973 159,028 155,783 155,740 178,311 172,914 -9.78%
NOSH 264,548 263,288 265,046 264,039 263,967 262,222 254,285 2.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -13.47% 5.60% 12.35% -19.86% -26.64% 0.43% 0.64% -
ROE -9.89% 2.75% 7.13% -14.92% -86.64% 0.26% 0.41% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.14 29.51 34.67 44.33 191.89 42.30 43.65 -3.86%
EPS -5.54 1.64 4.28 -8.81 -51.12 0.18 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.60 0.60 0.59 0.59 0.68 0.68 -12.13%
Adjusted Per Share Value based on latest NOSH - 265,423
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.12 29.35 34.72 44.23 191.38 41.91 41.94 -1.30%
EPS -5.54 1.64 4.29 -8.78 -50.98 0.18 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.5969 0.6009 0.5886 0.5884 0.6737 0.6533 -9.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.09 0.12 0.12 0.12 0.13 0.17 -
P/RPS 0.22 0.31 0.25 0.27 0.06 0.31 0.39 -31.70%
P/EPS -1.62 5.45 -1.25 -1.36 -0.23 72.22 60.71 -
EY -61.56 18.35 -79.74 -73.37 -426.00 1.38 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.00 0.20 0.20 0.19 0.25 -25.71%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.16 0.08 0.09 0.13 0.13 0.12 0.13 -
P/RPS 0.39 0.27 0.19 0.29 0.07 0.28 0.30 19.09%
P/EPS -2.89 4.84 -0.94 -1.48 -0.25 66.67 46.43 -
EY -34.63 20.64 -106.32 -67.73 -393.23 1.50 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.13 0.00 0.22 0.22 0.18 0.19 32.53%

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