[DPS] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -33.27%
YoY- 55.01%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 41,094 41,616 48,564 50,946 108,834 110,922 114,526 -15.11%
PBT 3,152 2,002 222 -6,594 -14,596 472 1,152 17.45%
Tax 0 0 0 0 -60 0 -98 -
NP 3,152 2,002 222 -6,594 -14,656 472 1,054 19.14%
-
NP to SH 3,152 2,002 222 -6,594 -14,656 472 1,054 19.14%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 8.51% -
Total Cost 37,942 39,614 48,342 57,540 123,490 110,450 113,472 -16.06%
-
Net Worth 117,554 84,479 79,200 105,600 148,147 178,311 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 117,554 84,479 79,200 105,600 148,147 178,311 0 -
NOSH 587,770 264,000 264,000 264,000 264,548 262,222 262,999 13.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 7.67% 4.81% 0.46% -12.94% -13.47% 0.43% 0.92% -
ROE 2.68% 2.37% 0.28% -6.24% -9.89% 0.26% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 6.99 15.76 18.40 19.30 41.14 42.30 43.55 -25.35%
EPS 0.54 0.76 0.08 -2.50 -5.54 0.18 0.40 4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.32 0.30 0.40 0.56 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 264,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 15.53 15.72 18.35 19.25 41.12 41.91 43.27 -15.11%
EPS 1.19 0.76 0.08 -2.49 -5.54 0.18 0.40 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4442 0.3192 0.2992 0.399 0.5597 0.6737 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.075 0.165 0.095 0.11 0.09 0.13 0.14 -
P/RPS 1.07 1.05 0.52 0.57 0.22 0.31 0.32 21.28%
P/EPS 13.99 21.76 112.97 -4.40 -1.62 72.22 34.93 -13.60%
EY 7.15 4.60 0.89 -22.71 -61.56 1.38 2.86 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.32 0.28 0.16 0.19 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 01/12/15 28/11/14 29/11/13 28/11/12 30/11/11 27/08/10 27/08/09 -
Price 0.115 0.135 0.095 0.11 0.16 0.12 0.16 -
P/RPS 1.64 0.86 0.52 0.57 0.39 0.28 0.37 26.87%
P/EPS 21.44 17.80 112.97 -4.40 -2.89 66.67 39.92 -9.46%
EY 4.66 5.62 0.89 -22.71 -34.63 1.50 2.50 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.32 0.28 0.29 0.18 0.00 -

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