[DPS] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 121.08%
YoY- 400.68%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,980 31,254 31,712 44,597 34,652 35,133 68,872 -14.44%
PBT -3,103 233 497 2,213 442 -33,722 -9,286 -16.68%
Tax 0 0 0 0 0 0 -30 -
NP -3,103 233 497 2,213 442 -33,722 -9,316 -16.72%
-
NP to SH -3,103 233 497 2,213 442 -33,722 -9,316 -16.72%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 30,083 31,021 31,215 42,384 34,210 68,855 78,188 -14.70%
-
Net Worth 111,676 117,554 0 84,479 79,200 79,200 145,150 -4.27%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 111,676 117,554 0 84,479 79,200 79,200 145,150 -4.27%
NOSH 587,770 587,770 587,770 587,770 264,000 264,000 263,909 14.26%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.50% 0.75% 1.57% 4.96% 1.28% -95.98% -13.53% -
ROE -2.78% 0.20% 0.00% 2.62% 0.56% -42.58% -6.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.59 5.32 5.40 16.89 13.13 13.31 26.10 -25.12%
EPS -0.53 0.04 0.08 0.84 0.17 -12.77 -3.53 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.00 0.32 0.30 0.30 0.55 -16.22%
Adjusted Per Share Value based on latest NOSH - 587,770
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.19 11.81 11.98 16.85 13.09 13.27 26.02 -14.45%
EPS -1.17 0.09 0.19 0.84 0.17 -12.74 -3.52 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.4442 0.00 0.3192 0.2992 0.2992 0.5484 -4.27%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.085 0.075 0.10 0.085 0.085 0.12 0.16 -
P/RPS 1.85 1.41 1.85 0.50 0.65 0.90 0.61 20.29%
P/EPS -16.10 189.20 118.26 10.14 50.77 -0.94 -4.53 23.51%
EY -6.21 0.53 0.85 9.86 1.97 -106.45 -22.06 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.00 0.27 0.28 0.40 0.29 7.59%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.085 0.08 0.11 0.095 0.10 0.10 0.15 -
P/RPS 1.85 1.50 2.04 0.56 0.76 0.75 0.57 21.65%
P/EPS -16.10 201.81 130.09 11.33 59.73 -0.78 -4.25 24.82%
EY -6.21 0.50 0.77 8.82 1.67 -127.73 -23.53 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.00 0.30 0.33 0.33 0.27 8.87%

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