[DPS] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -156.67%
YoY- 98.92%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,462 41,616 42,068 38,314 46,202 48,564 53,436 7.36%
PBT 2,950 2,002 1,640 -1,408 589 222 20 2666.37%
Tax 0 0 0 1,074 0 0 0 -
NP 2,950 2,002 1,640 -334 589 222 20 2666.37%
-
NP to SH 2,950 2,002 1,640 -334 589 222 20 2666.37%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 56,512 39,614 40,428 38,648 45,613 48,342 53,416 3.81%
-
Net Worth 84,479 84,479 81,840 81,840 79,200 79,200 76,559 6.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 84,479 84,479 81,840 81,840 79,200 79,200 76,559 6.76%
NOSH 587,770 264,000 264,000 264,000 264,000 264,000 264,000 70.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.96% 4.81% 3.90% -0.87% 1.28% 0.46% 0.04% -
ROE 3.49% 2.37% 2.00% -0.41% 0.74% 0.28% 0.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.52 15.76 15.93 14.51 17.50 18.40 20.24 7.35%
EPS 1.12 0.76 0.64 -0.13 0.23 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.31 0.30 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.97 19.57 19.79 18.02 21.73 22.84 25.13 7.37%
EPS 1.39 0.94 0.77 -0.16 0.28 0.10 0.01 2559.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3974 0.3974 0.3849 0.3849 0.3725 0.3725 0.3601 6.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.165 0.10 0.095 0.085 0.095 0.10 -
P/RPS 0.38 1.05 0.63 0.65 0.49 0.52 0.49 -15.55%
P/EPS 7.61 21.76 16.10 -75.09 38.08 112.97 1,320.00 -96.75%
EY 13.15 4.60 6.21 -1.33 2.63 0.89 0.08 2872.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.32 0.31 0.28 0.32 0.34 -14.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.095 0.135 0.115 0.10 0.10 0.095 0.10 -
P/RPS 0.42 0.86 0.72 0.69 0.57 0.52 0.49 -9.74%
P/EPS 8.50 17.80 18.51 -79.04 44.80 112.97 1,320.00 -96.50%
EY 11.77 5.62 5.40 -1.27 2.23 0.89 0.08 2661.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.37 0.32 0.33 0.32 0.34 -7.98%

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