[DPS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 8.02%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 34,652 24,282 13,359 37,760 35,133 25,473 13,687 85.44%
PBT 442 111 5 -28,480 -33,722 -3,297 -1,237 -
Tax 0 0 0 -2,537 0 0 0 -
NP 442 111 5 -31,017 -33,722 -3,297 -1,237 -
-
NP to SH 442 111 5 -31,017 -33,722 -3,297 -1,237 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 34,210 24,171 13,354 68,777 68,855 28,770 14,924 73.58%
-
Net Worth 79,200 79,200 76,559 76,559 79,200 105,600 108,239 -18.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 79,200 79,200 76,559 76,559 79,200 105,600 108,239 -18.75%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 264,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.28% 0.46% 0.04% -82.14% -95.98% -12.94% -9.04% -
ROE 0.56% 0.14% 0.01% -40.51% -42.58% -3.12% -1.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.13 9.20 5.06 14.30 13.31 9.65 5.18 85.58%
EPS 0.17 0.04 0.00 -11.75 -12.77 -1.25 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.29 0.30 0.40 0.41 -18.75%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.38 11.48 6.31 17.85 16.60 12.04 6.47 85.44%
EPS 0.21 0.05 0.00 -14.66 -15.94 -1.56 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3743 0.3743 0.3618 0.3618 0.3743 0.4991 0.5115 -18.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.10 0.10 0.12 0.11 0.12 -
P/RPS 0.65 1.03 1.98 0.70 0.90 1.14 2.31 -56.96%
P/EPS 50.77 225.95 5,280.00 -0.85 -0.94 -8.81 -25.61 -
EY 1.97 0.44 0.02 -117.49 -106.45 -11.35 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.34 0.34 0.40 0.28 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.10 0.095 0.10 0.11 0.10 0.11 0.12 -
P/RPS 0.76 1.03 1.98 0.77 0.75 1.14 2.31 -52.24%
P/EPS 59.73 225.95 5,280.00 -0.94 -0.78 -8.81 -25.61 -
EY 1.67 0.44 0.02 -106.81 -127.73 -11.35 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.38 0.33 0.28 0.29 8.97%

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