[DPS] QoQ TTM Result on 31-Mar-2011

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 13.13%
YoY- -89250.0%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 68,872 77,929 94,867 103,157 117,060 112,371 116,194 -29.37%
PBT -9,287 -8,866 -20,359 -21,387 -24,621 -22,932 114 -
Tax -30 -30 -9 -9 -9 -46 -87 -50.73%
NP -9,317 -8,896 -20,368 -21,396 -24,630 -22,978 27 -
-
NP to SH -9,317 -8,896 -20,368 -21,396 -24,630 -22,978 27 -
-
Tax Rate - - - - - - 76.32% -
Total Cost 78,189 86,825 115,235 124,553 141,690 135,349 116,167 -23.14%
-
Net Worth 145,713 147,926 159,073 159,028 156,599 155,722 200,600 -19.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 145,713 147,926 159,073 159,028 156,599 155,722 200,600 -19.14%
NOSH 264,933 264,154 265,121 265,046 265,423 263,937 295,000 -6.89%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -13.53% -11.42% -21.47% -20.74% -21.04% -20.45% 0.02% -
ROE -6.39% -6.01% -12.80% -13.45% -15.73% -14.76% 0.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.00 29.50 35.78 38.92 44.10 42.57 39.39 -24.13%
EPS -3.52 -3.37 -7.68 -8.07 -9.28 -8.71 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.60 0.60 0.59 0.59 0.68 -13.15%
Adjusted Per Share Value based on latest NOSH - 265,046
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.02 29.44 35.84 38.98 44.23 42.46 43.90 -29.37%
EPS -3.52 -3.36 -7.70 -8.08 -9.31 -8.68 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5505 0.5589 0.601 0.6009 0.5917 0.5884 0.7579 -19.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.16 0.09 0.09 0.12 0.12 0.12 0.13 -
P/RPS 0.62 0.31 0.25 0.31 0.27 0.28 0.33 52.08%
P/EPS -4.55 -2.67 -1.17 -1.49 -1.29 -1.38 1,420.37 -
EY -21.98 -37.42 -85.36 -67.27 -77.33 -72.55 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.15 0.20 0.20 0.20 0.19 32.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.15 0.16 0.08 0.09 0.13 0.13 0.12 -
P/RPS 0.58 0.54 0.22 0.23 0.29 0.31 0.30 55.00%
P/EPS -4.27 -4.75 -1.04 -1.11 -1.40 -1.49 1,311.11 -
EY -23.44 -21.05 -96.03 -89.69 -71.38 -66.97 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.13 0.15 0.22 0.22 0.18 30.94%

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