[DPS] QoQ TTM Result on 30-Sep-2010

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- -85203.7%
YoY- -164.97%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 94,867 103,157 117,060 112,371 116,194 119,873 117,994 -13.57%
PBT -20,359 -21,387 -24,621 -22,932 114 116 452 -
Tax -9 -9 -9 -46 -87 -92 -136 -83.72%
NP -20,368 -21,396 -24,630 -22,978 27 24 316 -
-
NP to SH -20,368 -21,396 -24,630 -22,978 27 24 316 -
-
Tax Rate - - - - 76.32% 79.31% 30.09% -
Total Cost 115,235 124,553 141,690 135,349 116,167 119,849 117,678 -1.39%
-
Net Worth 159,073 159,028 156,599 155,722 200,600 172,914 195,999 -13.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,073 159,028 156,599 155,722 200,600 172,914 195,999 -13.02%
NOSH 265,121 265,046 265,423 263,937 295,000 254,285 288,235 -5.43%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -21.47% -20.74% -21.04% -20.45% 0.02% 0.02% 0.27% -
ROE -12.80% -13.45% -15.73% -14.76% 0.01% 0.01% 0.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.78 38.92 44.10 42.57 39.39 47.14 40.94 -8.61%
EPS -7.68 -8.07 -9.28 -8.71 0.01 0.01 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.59 0.68 0.68 0.68 -8.02%
Adjusted Per Share Value based on latest NOSH - 263,937
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.84 38.98 44.23 42.46 43.90 45.29 44.58 -13.57%
EPS -7.70 -8.08 -9.31 -8.68 0.01 0.01 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.601 0.6009 0.5917 0.5884 0.7579 0.6533 0.7405 -13.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.12 0.12 0.12 0.13 0.17 0.17 -
P/RPS 0.25 0.31 0.27 0.28 0.33 0.36 0.42 -29.30%
P/EPS -1.17 -1.49 -1.29 -1.38 1,420.37 1,801.19 155.06 -
EY -85.36 -67.27 -77.33 -72.55 0.07 0.06 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.20 0.20 0.20 0.19 0.25 0.25 -28.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 0.08 0.09 0.13 0.13 0.12 0.13 0.17 -
P/RPS 0.22 0.23 0.29 0.31 0.30 0.28 0.42 -35.09%
P/EPS -1.04 -1.11 -1.40 -1.49 1,311.11 1,377.38 155.06 -
EY -96.03 -89.69 -71.38 -66.97 0.08 0.07 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.22 0.22 0.18 0.19 0.25 -35.41%

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