[DPS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -53.47%
YoY- -609.63%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 44,564 45,427 45,755 49,162 53,958 54,195 59,930 -17.90%
PBT -23,749 -25,917 -27,159 -66,116 -43,080 -52,241 -49,917 -39.02%
Tax 1,997 1,997 1,997 0 0 -30 -30 -
NP -21,752 -23,920 -25,162 -66,116 -43,080 -52,271 -49,947 -42.51%
-
NP to SH -21,752 -23,920 -25,162 -66,116 -43,080 -52,271 -49,947 -42.51%
-
Tax Rate - - - - - - - -
Total Cost 66,316 69,347 70,917 115,278 97,038 106,466 109,877 -28.56%
-
Net Worth 79,200 76,559 73,920 79,200 105,600 108,239 108,209 -18.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,200 76,559 73,920 79,200 105,600 108,239 108,209 -18.76%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 263,924 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -48.81% -52.66% -54.99% -134.49% -79.84% -96.45% -83.34% -
ROE -27.46% -31.24% -34.04% -83.48% -40.80% -48.29% -46.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.88 17.21 17.33 18.62 20.44 20.53 22.71 -17.93%
EPS -8.24 -9.06 -9.53 -25.04 -16.32 -19.80 -18.92 -42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.28 0.30 0.40 0.41 0.41 -18.78%
Adjusted Per Share Value based on latest NOSH - 264,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.84 17.16 17.29 18.57 20.39 20.48 22.64 -17.89%
EPS -8.22 -9.04 -9.51 -24.98 -16.28 -19.75 -18.87 -42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.2893 0.2793 0.2992 0.399 0.409 0.4088 -18.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.095 0.10 0.10 0.12 0.11 0.12 0.14 -
P/RPS 0.56 0.58 0.58 0.64 0.54 0.58 0.62 -6.55%
P/EPS -1.15 -1.10 -1.05 -0.48 -0.67 -0.61 -0.74 34.13%
EY -86.73 -90.61 -95.31 -208.70 -148.35 -165.00 -135.18 -25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.40 0.28 0.29 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 30/08/12 31/05/12 -
Price 0.095 0.10 0.11 0.10 0.11 0.12 0.12 -
P/RPS 0.56 0.58 0.63 0.54 0.54 0.58 0.53 3.73%
P/EPS -1.15 -1.10 -1.15 -0.40 -0.67 -0.61 -0.63 49.30%
EY -86.73 -90.61 -86.65 -250.44 -148.35 -165.00 -157.71 -32.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.39 0.33 0.28 0.29 0.29 6.77%

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