[DPS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.13%
YoY- -91.22%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,473 54,417 55,461 57,263 86,966 66,569 54,289 -11.39%
PBT -3,297 -7,298 236 576 6,556 7,399 6,426 -
Tax 0 -30 0 -49 -554 -848 -620 -
NP -3,297 -7,328 236 527 6,002 6,551 5,806 -
-
NP to SH -3,297 -7,328 236 527 6,002 6,551 5,806 -
-
Tax Rate - - 0.00% 8.51% 8.45% 11.46% 9.65% -
Total Cost 28,770 61,745 55,225 56,736 80,964 60,018 48,483 -8.00%
-
Net Worth 105,600 148,147 178,311 0 170,395 101,698 81,334 4.26%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 3,753 -
Div Payout % - - - - - - 64.66% -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 105,600 148,147 178,311 0 170,395 101,698 81,334 4.26%
NOSH 264,000 264,548 262,222 262,999 254,322 132,076 125,129 12.67%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -12.94% -13.47% 0.43% 0.92% 6.90% 9.84% 10.69% -
ROE -3.12% -4.95% 0.13% 0.00% 3.52% 6.44% 7.14% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.65 20.57 21.15 21.77 34.20 50.40 43.39 -21.35%
EPS -1.25 -2.77 0.09 0.20 2.36 4.96 4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.40 0.56 0.68 0.00 0.67 0.77 0.65 -7.46%
Adjusted Per Share Value based on latest NOSH - 261,666
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.62 20.56 20.95 21.64 32.86 25.15 20.51 -11.39%
EPS -1.25 -2.77 0.09 0.20 2.27 2.48 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.399 0.5597 0.6737 0.00 0.6438 0.3842 0.3073 4.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.11 0.09 0.13 0.14 0.27 0.56 0.69 -
P/RPS 1.14 0.44 0.61 0.64 0.79 1.11 1.59 -5.17%
P/EPS -8.81 -3.25 144.44 69.87 11.44 11.29 14.87 -
EY -11.35 -30.78 0.69 1.43 8.74 8.86 6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.28 0.16 0.19 0.00 0.40 0.73 1.06 -19.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/11/12 30/11/11 27/08/10 27/08/09 28/08/08 24/08/07 25/08/06 -
Price 0.11 0.16 0.12 0.16 0.22 0.50 0.68 -
P/RPS 1.14 0.78 0.57 0.73 0.64 0.99 1.57 -4.98%
P/EPS -8.81 -5.78 133.33 79.85 9.32 10.08 14.66 -
EY -11.35 -17.31 0.75 1.25 10.73 9.92 6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.28 0.29 0.18 0.00 0.33 0.65 1.05 -19.04%

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