[DPS] QoQ Cumulative Quarter Result on 31-Mar-2011

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 112.2%
YoY- 1493.26%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 68,872 54,417 19,422 22,971 117,059 84,422 55,461 15.48%
PBT -9,286 -7,298 1,087 2,836 -24,623 -22,481 236 -
Tax -30 -30 0 0 1,375 -9 0 -
NP -9,316 -7,328 1,087 2,836 -23,248 -22,490 236 -
-
NP to SH -9,316 -7,328 1,087 2,836 -23,248 -22,490 236 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 78,188 61,745 18,335 20,135 140,307 106,912 55,225 26.00%
-
Net Worth 145,150 148,147 157,973 159,028 155,783 155,740 178,311 -12.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 145,150 148,147 157,973 159,028 155,783 155,740 178,311 -12.78%
NOSH 263,909 264,548 263,288 265,046 264,039 263,967 262,222 0.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -13.53% -13.47% 5.60% 12.35% -19.86% -26.64% 0.43% -
ROE -6.42% -4.95% 0.69% 1.78% -14.92% -14.44% 0.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.10 20.57 7.38 8.67 44.33 31.98 21.15 15.00%
EPS -3.53 -2.77 0.41 1.07 -8.81 -8.52 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.60 0.60 0.59 0.59 0.68 -13.15%
Adjusted Per Share Value based on latest NOSH - 265,046
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.02 20.56 7.34 8.68 44.23 31.90 20.95 15.49%
EPS -3.52 -2.77 0.41 1.07 -8.78 -8.50 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5484 0.5597 0.5969 0.6009 0.5886 0.5884 0.6737 -12.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.16 0.09 0.09 0.12 0.12 0.12 0.13 -
P/RPS 0.61 0.44 1.22 0.27 0.27 0.38 0.61 0.00%
P/EPS -4.53 -3.25 21.80 -1.37 -1.36 -1.41 144.44 -
EY -22.06 -30.78 4.59 -73.09 -73.37 -71.00 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.15 0.00 0.20 0.20 0.19 32.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.15 0.16 0.08 0.09 0.13 0.13 0.12 -
P/RPS 0.57 0.78 1.08 0.20 0.29 0.41 0.57 0.00%
P/EPS -4.25 -5.78 19.38 -1.03 -1.48 -1.53 133.33 -
EY -23.53 -17.31 5.16 -97.46 -67.73 -65.54 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.13 0.00 0.22 0.22 0.18 30.94%

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