[DPS] QoQ Cumulative Quarter Result on 31-Mar-2012

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -405.69%
YoY- -1761.14%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,133 25,473 13,687 82,901 68,872 54,417 19,422 48.19%
PBT -33,722 -3,297 -1,237 -47,080 -9,286 -7,298 1,087 -
Tax 0 0 0 -30 -30 -30 0 -
NP -33,722 -3,297 -1,237 -47,110 -9,316 -7,328 1,087 -
-
NP to SH -33,722 -3,297 -1,237 -47,110 -9,316 -7,328 1,087 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 68,855 28,770 14,924 130,011 78,188 61,745 18,335 140.63%
-
Net Worth 79,200 105,600 108,239 108,268 145,150 148,147 157,973 -36.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 79,200 105,600 108,239 108,268 145,150 148,147 157,973 -36.75%
NOSH 264,000 264,000 264,000 264,069 263,909 264,548 263,288 0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -95.98% -12.94% -9.04% -56.83% -13.53% -13.47% 5.60% -
ROE -42.58% -3.12% -1.14% -43.51% -6.42% -4.95% 0.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.31 9.65 5.18 31.39 26.10 20.57 7.38 47.90%
EPS -12.77 -1.25 -0.47 -17.84 -3.53 -2.77 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.41 0.41 0.55 0.56 0.60 -36.87%
Adjusted Per Share Value based on latest NOSH - 263,924
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.27 9.62 5.17 31.32 26.02 20.56 7.34 48.13%
EPS -12.74 -1.25 -0.47 -17.80 -3.52 -2.77 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.399 0.409 0.4091 0.5484 0.5597 0.5969 -36.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.11 0.12 0.14 0.16 0.09 0.09 -
P/RPS 0.90 1.14 2.31 0.45 0.61 0.44 1.22 -18.28%
P/EPS -0.94 -8.81 -25.61 -0.78 -4.53 -3.25 21.80 -
EY -106.45 -11.35 -3.90 -127.43 -22.06 -30.78 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.29 0.34 0.29 0.16 0.15 91.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.10 0.11 0.12 0.12 0.15 0.16 0.08 -
P/RPS 0.75 1.14 2.31 0.38 0.57 0.78 1.08 -21.49%
P/EPS -0.78 -8.81 -25.61 -0.67 -4.25 -5.78 19.38 -
EY -127.73 -11.35 -3.90 -148.67 -23.53 -17.31 5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.29 0.29 0.27 0.29 0.13 85.56%

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