[DPS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 53.13%
YoY- -93.33%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 34,652 35,133 68,872 90,047 138,196 105,220 84,175 -11.51%
PBT 442 -33,722 -9,286 906 6,629 11,314 9,744 -34.70%
Tax 0 0 -30 -99 5,476 -84 -932 -
NP 442 -33,722 -9,316 807 12,105 11,230 8,812 -33.78%
-
NP to SH 442 -33,722 -9,316 807 12,105 11,230 8,812 -33.78%
-
Tax Rate 0.00% - - 10.93% -82.61% 0.74% 9.56% -
Total Cost 34,210 68,855 78,188 89,240 126,091 93,990 75,363 -10.31%
-
Net Worth 79,200 79,200 145,150 177,019 182,862 104,267 85,441 -1.03%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 3,825 -
Div Payout % - - - - - - 43.42% -
Equity
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 79,200 79,200 145,150 177,019 182,862 104,267 85,441 -1.03%
NOSH 264,000 264,000 263,909 260,322 257,553 131,983 127,525 10.54%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.28% -95.98% -13.53% 0.90% 8.76% 10.67% 10.47% -
ROE 0.56% -42.58% -6.42% 0.46% 6.62% 10.77% 10.31% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.13 13.31 26.10 34.59 53.66 79.72 66.01 -19.94%
EPS 0.17 -12.77 -3.53 0.31 4.70 7.46 6.91 -39.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.30 0.30 0.55 0.68 0.71 0.79 0.67 -10.48%
Adjusted Per Share Value based on latest NOSH - 215,384
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.12 13.30 26.07 34.08 52.31 39.83 31.86 -11.50%
EPS 0.17 -12.76 -3.53 0.31 4.58 4.25 3.34 -33.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
NAPS 0.2998 0.2998 0.5494 0.67 0.6921 0.3946 0.3234 -1.03%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.085 0.12 0.16 0.15 0.17 0.55 0.68 -
P/RPS 0.65 0.90 0.61 0.43 0.32 0.69 1.03 -6.14%
P/EPS 50.77 -0.94 -4.53 48.39 3.62 6.46 9.84 25.36%
EY 1.97 -106.45 -22.06 2.07 27.65 15.47 10.16 -20.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.28 0.40 0.29 0.22 0.24 0.70 1.01 -16.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/02/14 28/02/13 28/02/12 25/11/09 27/11/08 28/11/07 24/11/06 -
Price 0.10 0.10 0.15 0.17 0.13 0.51 0.66 -
P/RPS 0.76 0.75 0.57 0.49 0.24 0.64 1.00 -3.71%
P/EPS 59.73 -0.78 -4.25 54.84 2.77 5.99 9.55 28.73%
EY 1.67 -127.73 -23.53 1.82 36.15 16.68 10.47 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.33 0.33 0.27 0.25 0.18 0.65 0.99 -14.04%

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