[DPS] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.02%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
Revenue 41,592 55,251 38,314 37,760 117,134 184,505 150,616 -14.43%
PBT 278 387 -1,408 -28,480 -655 3,105 12,112 -36.69%
Tax 105 0 1,074 -2,537 994 -479 -895 -
NP 383 387 -334 -31,017 339 2,626 11,217 -33.57%
-
NP to SH 383 387 -334 -31,017 339 2,626 11,217 -33.57%
-
Tax Rate -37.77% 0.00% - - - 15.43% 7.39% -
Total Cost 41,209 54,864 38,648 68,777 116,795 181,879 139,399 -13.72%
-
Net Worth 117,554 65,041 81,840 76,559 179,633 176,800 104,312 1.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 117,554 65,041 81,840 76,559 179,633 176,800 104,312 1.45%
NOSH 587,770 587,770 264,000 264,000 264,166 260,000 132,040 19.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.92% 0.70% -0.87% -82.14% 0.29% 1.42% 7.45% -
ROE 0.33% 0.60% -0.41% -40.51% 0.19% 1.49% 10.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.08 16.99 14.51 14.30 44.34 70.96 114.07 -28.58%
EPS 0.05 0.12 -0.13 -11.75 0.13 1.01 8.50 -46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.31 0.29 0.68 0.68 0.79 -15.33%
Adjusted Per Share Value based on latest NOSH - 264,000
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.66 26.11 18.11 17.85 55.36 87.20 71.18 -14.43%
EPS 0.18 0.18 -0.16 -14.66 0.16 1.24 5.30 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.3074 0.3868 0.3618 0.8489 0.8356 0.493 1.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 31/12/09 31/12/08 31/12/07 -
Price 0.10 0.115 0.095 0.10 0.17 0.12 0.46 -
P/RPS 1.41 0.68 0.65 0.70 0.38 0.17 0.40 16.48%
P/EPS 153.46 96.64 -75.09 -0.85 132.47 11.88 5.41 49.96%
EY 0.65 1.03 -1.33 -117.49 0.75 8.42 18.47 -33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.31 0.34 0.25 0.18 0.58 -1.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/09 31/12/08 31/12/07 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 25/02/10 27/02/09 27/02/08 -
Price 0.10 0.105 0.10 0.11 0.17 0.12 0.32 -
P/RPS 1.41 0.62 0.69 0.77 0.38 0.17 0.28 21.63%
P/EPS 153.46 88.23 -79.04 -0.94 132.47 11.88 3.77 56.67%
EY 0.65 1.13 -1.27 -106.81 0.75 8.42 26.55 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.32 0.38 0.25 0.18 0.41 2.43%

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