[DPS] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 165.47%
YoY- 101.31%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 41,672 42,282 59,462 46,202 46,844 91,829 120,062 -13.56%
PBT 310 662 2,950 589 -44,962 -12,381 1,208 -17.08%
Tax 0 0 0 0 0 -40 -132 -
NP 310 662 2,950 589 -44,962 -12,421 1,076 -15.75%
-
NP to SH 310 662 2,950 589 -44,962 -12,421 1,076 -15.75%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 10.93% -
Total Cost 41,361 41,620 56,512 45,613 91,806 104,250 118,986 -13.54%
-
Net Worth 117,554 0 84,479 79,200 79,200 145,150 177,019 -5.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Net Worth 117,554 0 84,479 79,200 79,200 145,150 177,019 -5.48%
NOSH 587,770 587,770 587,770 264,000 264,000 263,909 260,322 11.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
NP Margin 0.75% 1.57% 4.96% 1.28% -95.98% -13.53% 0.90% -
ROE 0.26% 0.00% 3.49% 0.74% -56.77% -8.56% 0.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 7.09 7.19 22.52 17.50 17.74 34.80 46.12 -22.74%
EPS 0.05 0.11 1.12 0.23 -17.03 -4.71 0.41 -25.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.00 0.32 0.30 0.30 0.55 0.68 -15.51%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 19.69 19.98 28.10 21.84 22.14 43.40 56.74 -13.56%
EPS 0.15 0.31 1.39 0.28 -21.25 -5.87 0.51 -15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.00 0.3992 0.3743 0.3743 0.686 0.8366 -5.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/09 -
Price 0.075 0.10 0.085 0.085 0.12 0.16 0.15 -
P/RPS 1.06 1.39 0.38 0.49 0.68 0.46 0.33 17.44%
P/EPS 141.90 88.70 7.61 38.08 -0.70 -3.40 36.29 20.66%
EY 0.70 1.13 13.15 2.63 -141.93 -29.42 2.76 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.27 0.28 0.40 0.29 0.22 7.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 25/11/09 -
Price 0.08 0.11 0.095 0.10 0.10 0.15 0.17 -
P/RPS 1.13 1.53 0.42 0.57 0.56 0.43 0.37 16.62%
P/EPS 151.36 97.57 8.50 44.80 -0.59 -3.19 41.13 19.66%
EY 0.66 1.02 11.77 2.23 -170.31 -31.38 2.43 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.30 0.33 0.33 0.27 0.25 6.69%

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