[DPS] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 9.06%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,075 42,917 45,274 44,564 45,427 45,755 49,162 -12.76%
PBT 92 -313 1,605 -23,749 -25,917 -27,159 -66,116 -
Tax 0 0 1,997 1,997 1,997 1,997 0 -
NP 92 -313 3,602 -21,752 -23,920 -25,162 -66,116 -
-
NP to SH 92 -313 3,602 -21,752 -23,920 -25,162 -66,116 -
-
Tax Rate 0.00% - -124.42% - - - - -
Total Cost 39,983 43,230 41,672 66,316 69,347 70,917 115,278 -50.73%
-
Net Worth 81,840 79,200 79,200 79,200 76,559 73,920 79,200 2.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,840 79,200 79,200 79,200 76,559 73,920 79,200 2.21%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 264,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.23% -0.73% 7.96% -48.81% -52.66% -54.99% -134.49% -
ROE 0.11% -0.40% 4.55% -27.46% -31.24% -34.04% -83.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.18 16.26 17.15 16.88 17.21 17.33 18.62 -12.76%
EPS 0.03 -0.12 1.36 -8.24 -9.06 -9.53 -25.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.30 0.29 0.28 0.30 2.21%
Adjusted Per Share Value based on latest NOSH - 264,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.94 20.28 21.40 21.06 21.47 21.62 23.23 -12.75%
EPS 0.04 -0.15 1.70 -10.28 -11.30 -11.89 -31.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3868 0.3743 0.3743 0.3743 0.3618 0.3493 0.3743 2.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.095 0.085 0.095 0.10 0.10 0.12 -
P/RPS 0.66 0.58 0.50 0.56 0.58 0.58 0.64 2.07%
P/EPS 286.96 -80.13 6.23 -1.15 -1.10 -1.05 -0.48 -
EY 0.35 -1.25 16.05 -86.73 -90.61 -95.31 -208.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.28 0.32 0.34 0.36 0.40 -13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.115 0.10 0.10 0.095 0.10 0.11 0.10 -
P/RPS 0.76 0.62 0.58 0.56 0.58 0.63 0.54 25.66%
P/EPS 330.00 -84.35 7.33 -1.15 -1.10 -1.15 -0.40 -
EY 0.30 -1.19 13.64 -86.73 -90.61 -86.65 -250.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.33 0.32 0.34 0.39 0.33 7.94%

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