[DPS] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 42.34%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 46,598 40,368 45,396 38,652 36,477 30,092 31,773 29.11%
PBT 3,169 3,387 798 3,913 3,737 3,662 5,480 -30.61%
Tax -293 -261 -811 763 -452 -396 -57 198.14%
NP 2,876 3,126 -13 4,676 3,285 3,266 5,423 -34.50%
-
NP to SH 2,876 3,126 -13 4,676 3,285 3,266 5,423 -34.50%
-
Tax Rate 9.25% 7.71% 101.63% -19.50% 12.10% 10.81% 1.04% -
Total Cost 43,722 37,242 45,409 33,976 33,192 26,826 26,350 40.19%
-
Net Worth 170,523 161,184 104,464 104,058 101,584 97,847 95,134 47.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 170,523 161,184 104,464 104,058 101,584 97,847 95,134 47.61%
NOSH 254,513 244,218 132,234 131,720 131,927 132,226 132,131 54.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.17% 7.74% -0.03% 12.10% 9.01% 10.85% 17.07% -
ROE 1.69% 1.94% -0.01% 4.49% 3.23% 3.34% 5.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.31 16.53 34.33 29.34 27.65 22.76 24.05 -16.63%
EPS 1.13 1.28 -0.01 2.50 2.49 2.47 4.11 -57.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.79 0.79 0.77 0.74 0.72 -4.68%
Adjusted Per Share Value based on latest NOSH - 131,720
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.02 19.08 21.45 18.27 17.24 14.22 15.02 29.08%
EPS 1.36 1.48 -0.01 2.21 1.55 1.54 2.56 -34.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8059 0.7618 0.4937 0.4918 0.4801 0.4624 0.4496 47.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.27 0.31 0.46 0.55 0.56 0.69 0.68 -
P/RPS 1.47 1.88 1.34 1.87 2.03 3.03 2.83 -35.40%
P/EPS 23.89 24.22 -4,679.05 15.49 22.49 27.94 16.57 27.65%
EY 4.19 4.13 -0.02 6.45 4.45 3.58 6.04 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.58 0.70 0.73 0.93 0.94 -43.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/04/08 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 -
Price 0.22 0.31 0.32 0.51 0.50 0.61 0.67 -
P/RPS 1.20 1.88 0.93 1.74 1.81 2.68 2.79 -43.04%
P/EPS 19.47 24.22 -3,254.99 14.37 20.08 24.70 16.32 12.49%
EY 5.14 4.13 -0.03 6.96 4.98 4.05 6.13 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.41 0.65 0.65 0.82 0.93 -49.91%

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