[DPS] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 47.39%
YoY- 400.68%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,094 41,516 55,251 59,462 41,616 42,068 38,314 4.77%
PBT 3,152 3,792 387 2,950 2,002 1,640 -1,408 -
Tax 0 0 0 0 0 0 1,074 -
NP 3,152 3,792 387 2,950 2,002 1,640 -334 -
-
NP to SH 3,152 3,792 387 2,950 2,002 1,640 -334 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 37,942 37,724 54,864 56,512 39,614 40,428 38,648 -1.22%
-
Net Worth 117,554 117,554 65,041 84,479 84,479 81,840 81,840 27.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 117,554 117,554 65,041 84,479 84,479 81,840 81,840 27.27%
NOSH 587,770 587,770 587,770 587,770 264,000 264,000 264,000 70.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.67% 9.13% 0.70% 4.96% 4.81% 3.90% -0.87% -
ROE 2.68% 3.23% 0.60% 3.49% 2.37% 2.00% -0.41% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.99 7.06 16.99 22.52 15.76 15.93 14.51 -38.52%
EPS 0.54 0.64 0.12 1.12 0.76 0.64 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.32 0.32 0.31 0.31 -25.31%
Adjusted Per Share Value based on latest NOSH - 587,770
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.42 19.62 26.11 28.10 19.67 19.88 18.11 4.76%
EPS 1.49 1.79 0.18 1.39 0.95 0.78 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.5556 0.3074 0.3992 0.3992 0.3868 0.3868 27.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.075 0.08 0.115 0.085 0.165 0.10 0.095 -
P/RPS 1.07 1.13 0.68 0.38 1.05 0.63 0.65 39.37%
P/EPS 13.99 12.40 96.64 7.61 21.76 16.10 -75.09 -
EY 7.15 8.06 1.03 13.15 4.60 6.21 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.58 0.27 0.52 0.32 0.31 14.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 01/12/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.115 0.07 0.105 0.095 0.135 0.115 0.10 -
P/RPS 1.64 0.99 0.62 0.42 0.86 0.72 0.69 78.00%
P/EPS 21.44 10.85 88.23 8.50 17.80 18.51 -79.04 -
EY 4.66 9.22 1.13 11.77 5.62 5.40 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.35 0.53 0.30 0.42 0.37 0.32 48.60%

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