[DPS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -108.69%
YoY- 98.76%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 52,862 39,443 40,075 42,917 45,274 44,564 45,427 10.60%
PBT 1,457 577 92 -313 1,605 -23,749 -25,917 -
Tax 0 0 0 0 1,997 1,997 1,997 -
NP 1,457 577 92 -313 3,602 -21,752 -23,920 -
-
NP to SH 1,457 577 92 -313 3,602 -21,752 -23,920 -
-
Tax Rate 0.00% 0.00% 0.00% - -124.42% - - -
Total Cost 51,405 38,866 39,983 43,230 41,672 66,316 69,347 -18.04%
-
Net Worth 84,479 84,479 81,840 79,200 79,200 79,200 76,559 6.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 84,479 84,479 81,840 79,200 79,200 79,200 76,559 6.76%
NOSH 587,770 264,000 264,000 264,000 264,000 264,000 264,000 70.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.76% 1.46% 0.23% -0.73% 7.96% -48.81% -52.66% -
ROE 1.72% 0.68% 0.11% -0.40% 4.55% -27.46% -31.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.02 14.94 15.18 16.26 17.15 16.88 17.21 10.57%
EPS 0.55 0.22 0.03 -0.12 1.36 -8.24 -9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.30 0.30 0.30 0.29 6.76%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.97 14.90 15.14 16.22 17.11 16.84 17.16 10.60%
EPS 0.55 0.22 0.03 -0.12 1.36 -8.22 -9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3192 0.3192 0.3092 0.2992 0.2992 0.2992 0.2893 6.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.165 0.10 0.095 0.085 0.095 0.10 -
P/RPS 0.42 1.10 0.66 0.58 0.50 0.56 0.58 -19.31%
P/EPS 15.40 75.49 286.96 -80.13 6.23 -1.15 -1.10 -
EY 6.49 1.32 0.35 -1.25 16.05 -86.73 -90.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.32 0.32 0.28 0.32 0.34 -14.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.095 0.135 0.115 0.10 0.10 0.095 0.10 -
P/RPS 0.47 0.90 0.76 0.62 0.58 0.56 0.58 -13.04%
P/EPS 17.21 61.77 330.00 -84.35 7.33 -1.15 -1.10 -
EY 5.81 1.62 0.30 -1.19 13.64 -86.73 -90.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.37 0.33 0.33 0.32 0.34 -7.98%

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