[DPS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 111.08%
YoY- 36.47%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 25,810 98,102 73,134 49,221 23,569 85,506 62,486 -44.56%
PBT 3,482 13,384 11,223 8,896 4,163 12,563 9,741 -49.66%
Tax -350 -1,627 -2,276 -1,869 -834 -1,128 -1,410 -60.53%
NP 3,132 11,757 8,947 7,027 3,329 11,435 8,331 -47.94%
-
NP to SH 3,132 11,763 8,947 7,027 3,329 11,435 8,331 -47.94%
-
Tax Rate 10.05% 12.16% 20.28% 21.01% 20.03% 8.98% 14.47% -
Total Cost 22,678 86,345 64,187 42,194 20,240 74,071 54,155 -44.05%
-
Net Worth 80,400 75,573 73,159 70,749 70,906 60,871 56,448 26.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,598 3,597 3,597 - - - -
Div Payout % - 30.59% 40.21% 51.19% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,400 75,573 73,159 70,749 70,906 60,871 56,448 26.61%
NOSH 120,000 119,958 119,932 119,914 120,180 106,792 97,324 14.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.13% 11.98% 12.23% 14.28% 14.12% 13.37% 13.33% -
ROE 3.90% 15.56% 12.23% 9.93% 4.69% 18.79% 14.76% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.51 81.78 60.98 41.05 19.61 80.07 64.20 -51.79%
EPS 2.61 9.80 7.46 5.86 2.77 10.92 8.56 -54.73%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.61 0.59 0.59 0.57 0.58 10.10%
Adjusted Per Share Value based on latest NOSH - 120,097
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.76 37.10 27.66 18.62 8.91 32.34 23.63 -44.56%
EPS 1.18 4.45 3.38 2.66 1.26 4.32 3.15 -48.06%
DPS 0.00 1.36 1.36 1.36 0.00 0.00 0.00 -
NAPS 0.3041 0.2858 0.2767 0.2676 0.2682 0.2302 0.2135 26.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.70 0.69 0.73 0.92 0.69 0.68 -
P/RPS 3.30 0.86 1.13 1.78 4.69 0.86 1.06 113.35%
P/EPS 27.20 7.14 9.25 12.46 33.21 6.44 7.94 127.41%
EY 3.68 14.01 10.81 8.03 3.01 15.52 12.59 -55.98%
DY 0.00 4.29 4.35 4.11 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.13 1.24 1.56 1.21 1.17 -6.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/04/06 27/02/06 23/11/05 29/08/05 28/04/05 25/03/05 25/03/05 -
Price 0.77 0.67 0.69 0.70 0.77 0.99 0.99 -
P/RPS 3.58 0.82 1.13 1.71 3.93 1.24 1.54 75.57%
P/EPS 29.50 6.83 9.25 11.95 27.80 9.25 11.57 86.74%
EY 3.39 14.64 10.81 8.37 3.60 10.82 8.65 -46.47%
DY 0.00 4.48 4.35 4.29 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.13 1.19 1.31 1.74 1.71 -23.25%

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