[DPS] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 527.17%
YoY- 102.65%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,113 55,251 52,862 39,443 40,075 42,917 45,274 14.04%
PBT 924 386 1,457 577 92 -313 1,605 -30.86%
Tax 0 0 0 0 0 0 1,997 -
NP 924 386 1,457 577 92 -313 3,602 -59.72%
-
NP to SH 924 386 1,457 577 92 -313 3,602 -59.72%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - -124.42% -
Total Cost 54,189 54,865 51,405 38,866 39,983 43,230 41,672 19.19%
-
Net Worth 117,554 65,041 84,479 84,479 81,840 79,200 79,200 30.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 117,554 65,041 84,479 84,479 81,840 79,200 79,200 30.21%
NOSH 587,770 587,770 587,770 264,000 264,000 264,000 264,000 70.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.68% 0.70% 2.76% 1.46% 0.23% -0.73% 7.96% -
ROE 0.79% 0.59% 1.72% 0.68% 0.11% -0.40% 4.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.38 16.99 20.02 14.94 15.18 16.26 17.15 -33.19%
EPS 0.16 0.12 0.55 0.22 0.03 -0.12 1.36 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.32 0.32 0.31 0.30 0.30 -23.74%
Adjusted Per Share Value based on latest NOSH - 264,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.82 20.88 19.97 14.90 15.14 16.22 17.11 14.01%
EPS 0.35 0.15 0.55 0.22 0.03 -0.12 1.36 -59.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4442 0.2457 0.3192 0.3192 0.3092 0.2992 0.2992 30.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.08 0.115 0.085 0.165 0.10 0.095 0.085 -
P/RPS 0.85 0.68 0.42 1.10 0.66 0.58 0.50 42.57%
P/EPS 50.89 96.89 15.40 75.49 286.96 -80.13 6.23 307.16%
EY 1.97 1.03 6.49 1.32 0.35 -1.25 16.05 -75.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.27 0.52 0.32 0.32 0.28 26.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 27/02/14 -
Price 0.07 0.105 0.095 0.135 0.115 0.10 0.10 -
P/RPS 0.75 0.62 0.47 0.90 0.76 0.62 0.58 18.74%
P/EPS 44.53 88.46 17.21 61.77 330.00 -84.35 7.33 234.04%
EY 2.25 1.13 5.81 1.62 0.30 -1.19 13.64 -70.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.53 0.30 0.42 0.37 0.33 0.33 4.01%

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