[DPS] YoY Cumulative 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- 298.2%
YoY- 101.31%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 31,254 31,712 44,597 34,652 35,133 68,872 90,047 -13.56%
PBT 233 497 2,213 442 -33,722 -9,286 906 -17.06%
Tax 0 0 0 0 0 -30 -99 -
NP 233 497 2,213 442 -33,722 -9,316 807 -15.73%
-
NP to SH 233 497 2,213 442 -33,722 -9,316 807 -15.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - 10.93% -
Total Cost 31,021 31,215 42,384 34,210 68,855 78,188 89,240 -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 0.20% 0.00% 2.62% 0.56% -42.58% -6.42% 0.46% -
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 5.32 5.40 16.89 13.13 13.31 26.10 34.59 -22.73%
EPS 0.04 0.08 0.84 0.17 -12.77 -3.53 0.31 -24.58%
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 14.77 14.99 21.08 16.38 16.60 32.55 42.56 -13.56%
EPS 0.11 0.23 1.05 0.21 -15.94 -4.40 0.38 -15.70%
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 1.41 1.85 0.50 0.65 0.90 0.61 0.43 17.77%
P/EPS 189.20 118.26 10.14 50.77 -0.94 -4.53 48.39 20.66%
EY 0.53 0.85 9.86 1.97 -106.45 -22.06 2.07 -17.11%
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 1.50 2.04 0.56 0.76 0.75 0.57 0.49 16.66%
P/EPS 201.81 130.09 11.33 59.73 -0.78 -4.25 54.84 19.66%
EY 0.50 0.77 8.82 1.67 -127.73 -23.53 1.82 -16.30%
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