[DPS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -204.39%
YoY- -171.72%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 116,194 119,873 117,994 136,355 154,801 170,008 184,505 -26.59%
PBT 114 116 452 -2,618 -2,875 233 3,106 -89.02%
Tax -87 -92 -136 -6,054 26 -262 -479 -68.02%
NP 27 24 316 -8,672 -2,849 -29 2,627 -95.31%
-
NP to SH 27 24 316 -8,672 -2,849 -29 2,627 -95.31%
-
Tax Rate 76.32% 79.31% 30.09% - - 112.45% 15.42% -
Total Cost 116,167 119,849 117,678 145,027 157,650 170,037 181,878 -25.89%
-
Net Worth 200,600 172,914 195,999 146,461 0 177,933 176,093 9.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 200,600 172,914 195,999 146,461 0 177,933 176,093 9.10%
NOSH 295,000 254,285 288,235 215,384 261,666 261,666 258,961 9.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.02% 0.02% 0.27% -6.36% -1.84% -0.02% 1.42% -
ROE 0.01% 0.01% 0.16% -5.92% 0.00% -0.02% 1.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.39 47.14 40.94 63.31 59.16 64.97 71.25 -32.71%
EPS 0.01 0.01 0.11 -4.03 -1.09 -0.01 1.01 -95.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.68 0.68 0.00 0.68 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 215,384
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.90 45.29 44.58 51.52 58.49 64.23 69.71 -26.59%
EPS 0.01 0.01 0.12 -3.28 -1.08 -0.01 0.99 -95.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7579 0.6533 0.7405 0.5534 0.00 0.6723 0.6653 9.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.17 0.17 0.15 0.14 0.09 0.12 -
P/RPS 0.33 0.36 0.42 0.24 0.24 0.14 0.17 55.80%
P/EPS 1,420.37 1,801.19 155.06 -3.73 -12.86 -812.07 11.83 2355.19%
EY 0.07 0.06 0.64 -26.84 -7.78 -0.12 8.45 -95.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.25 0.22 0.00 0.13 0.18 3.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 -
Price 0.12 0.13 0.17 0.17 0.16 0.14 0.12 -
P/RPS 0.30 0.28 0.42 0.27 0.27 0.22 0.17 46.18%
P/EPS 1,311.11 1,377.38 155.06 -4.22 -14.70 -1,263.22 11.83 2227.27%
EY 0.08 0.07 0.64 -23.68 -6.80 -0.08 8.45 -95.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.25 0.25 0.00 0.21 0.18 0.00%

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