[DPS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -275.0%
YoY- 94.83%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 28,961 27,712 27,750 27,948 32,784 31,391 25,871 7.80%
PBT -22,716 59 178 -453 330 61 514 -
Tax -9 0 0 -37 -50 -5 -44 -65.25%
NP -22,725 59 178 -490 280 56 470 -
-
NP to SH -22,725 59 178 -490 280 56 470 -
-
Tax Rate - 0.00% 0.00% - 15.15% 8.20% 8.56% -
Total Cost 51,686 27,653 27,572 28,438 32,504 31,335 25,401 60.50%
-
Net Worth 155,722 200,600 172,914 195,999 146,461 177,933 177,933 -8.49%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 155,722 200,600 172,914 195,999 146,461 177,933 177,933 -8.49%
NOSH 263,937 295,000 254,285 288,235 215,384 261,666 261,666 0.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -78.47% 0.21% 0.64% -1.75% 0.85% 0.18% 1.82% -
ROE -14.59% 0.03% 0.10% -0.25% 0.19% 0.03% 0.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.97 9.39 10.91 9.70 15.22 12.00 9.89 7.14%
EPS -8.61 0.02 0.07 -0.17 0.13 0.00 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.68 0.68 0.68 0.68 0.68 0.68 -9.02%
Adjusted Per Share Value based on latest NOSH - 288,235
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.94 10.47 10.48 10.56 12.39 11.86 9.77 7.82%
EPS -8.59 0.02 0.07 -0.19 0.11 0.02 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5884 0.7579 0.6533 0.7405 0.5534 0.6723 0.6723 -8.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.13 0.17 0.17 0.15 0.14 0.09 -
P/RPS 1.09 1.38 1.56 1.75 0.99 1.17 0.91 12.77%
P/EPS -1.39 650.00 242.86 -100.00 115.38 654.17 50.11 -
EY -71.75 0.15 0.41 -1.00 0.87 0.15 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.25 0.25 0.22 0.21 0.13 33.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 26/05/09 -
Price 0.13 0.12 0.13 0.17 0.17 0.16 0.14 -
P/RPS 1.18 1.28 1.19 1.75 1.12 1.33 1.42 -11.60%
P/EPS -1.51 600.00 185.71 -100.00 130.77 747.62 77.94 -
EY -66.23 0.17 0.54 -1.00 0.76 0.13 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.19 0.25 0.25 0.24 0.21 3.14%

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