[DPS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 100.02%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 38,314 34,652 24,282 13,359 37,760 35,133 25,473 31.30%
PBT -1,408 442 111 5 -28,480 -33,722 -3,297 -43.31%
Tax 1,074 0 0 0 -2,537 0 0 -
NP -334 442 111 5 -31,017 -33,722 -3,297 -78.29%
-
NP to SH -334 442 111 5 -31,017 -33,722 -3,297 -78.29%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 38,648 34,210 24,171 13,354 68,777 68,855 28,770 21.76%
-
Net Worth 81,840 79,200 79,200 76,559 76,559 79,200 105,600 -15.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 81,840 79,200 79,200 76,559 76,559 79,200 105,600 -15.64%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 264,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.87% 1.28% 0.46% 0.04% -82.14% -95.98% -12.94% -
ROE -0.41% 0.56% 0.14% 0.01% -40.51% -42.58% -3.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.51 13.13 9.20 5.06 14.30 13.31 9.65 31.28%
EPS -0.13 0.17 0.04 0.00 -11.75 -12.77 -1.25 -77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.29 0.29 0.30 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 264,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.50 13.12 9.19 5.06 14.29 13.30 9.64 31.31%
EPS -0.13 0.17 0.04 0.00 -11.74 -12.76 -1.25 -77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3098 0.2998 0.2998 0.2898 0.2898 0.2998 0.3997 -15.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.095 0.085 0.095 0.10 0.10 0.12 0.11 -
P/RPS 0.65 0.65 1.03 1.98 0.70 0.90 1.14 -31.26%
P/EPS -75.09 50.77 225.95 5,280.00 -0.85 -0.94 -8.81 317.80%
EY -1.33 1.97 0.44 0.02 -117.49 -106.45 -11.35 -76.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.32 0.34 0.34 0.40 0.28 7.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 -
Price 0.10 0.10 0.095 0.10 0.11 0.10 0.11 -
P/RPS 0.69 0.76 1.03 1.98 0.77 0.75 1.14 -28.46%
P/EPS -79.04 59.73 225.95 5,280.00 -0.94 -0.78 -8.81 332.34%
EY -1.27 1.67 0.44 0.02 -106.81 -127.73 -11.35 -76.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.32 0.34 0.38 0.33 0.28 9.31%

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