[DPS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -101.1%
YoY- -100.26%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 117,994 136,355 154,801 170,008 184,505 183,592 171,014 -21.86%
PBT 452 -2,618 -2,875 233 3,106 7,427 11,267 -88.21%
Tax -136 -6,054 26 -262 -479 4,665 -602 -62.80%
NP 316 -8,672 -2,849 -29 2,627 12,092 10,665 -90.36%
-
NP to SH 316 -8,672 -2,849 -29 2,627 12,092 10,665 -90.36%
-
Tax Rate 30.09% - - 112.45% 15.42% -62.81% 5.34% -
Total Cost 117,678 145,027 157,650 170,037 181,878 171,500 160,349 -18.59%
-
Net Worth 195,999 146,461 0 177,933 176,093 182,832 170,523 9.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 195,999 146,461 0 177,933 176,093 182,832 170,523 9.69%
NOSH 288,235 215,384 261,666 261,666 258,961 257,510 254,513 8.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.27% -6.36% -1.84% -0.02% 1.42% 6.59% 6.24% -
ROE 0.16% -5.92% 0.00% -0.02% 1.49% 6.61% 6.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.94 63.31 59.16 64.97 71.25 71.29 67.19 -28.06%
EPS 0.11 -4.03 -1.09 -0.01 1.01 4.70 4.19 -91.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.00 0.68 0.68 0.71 0.67 0.98%
Adjusted Per Share Value based on latest NOSH - 261,666
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.66 51.61 58.59 64.35 69.83 69.49 64.73 -21.86%
EPS 0.12 -3.28 -1.08 -0.01 0.99 4.58 4.04 -90.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7419 0.5544 0.00 0.6735 0.6665 0.692 0.6454 9.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.15 0.14 0.09 0.12 0.17 0.27 -
P/RPS 0.42 0.24 0.24 0.14 0.17 0.24 0.40 3.29%
P/EPS 155.06 -3.73 -12.86 -812.07 11.83 3.62 6.44 729.00%
EY 0.64 -26.84 -7.78 -0.12 8.45 27.62 15.52 -87.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.00 0.13 0.18 0.24 0.40 -26.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.17 0.17 0.16 0.14 0.12 0.13 0.22 -
P/RPS 0.42 0.27 0.27 0.22 0.17 0.18 0.33 17.39%
P/EPS 155.06 -4.22 -14.70 -1,263.22 11.83 2.77 5.25 849.61%
EY 0.64 -23.68 -6.80 -0.08 8.45 36.12 19.05 -89.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.00 0.21 0.18 0.18 0.33 -16.85%

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