[DPS] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.58%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 27,712 31,391 46,598 36,477 28,478 25,652 22,458 3.56%
PBT 59 61 3,169 3,737 2,943 4,732 4,044 -50.55%
Tax 0 -5 -293 -452 -270 -1,033 -1,118 -
NP 59 56 2,876 3,285 2,673 3,699 2,926 -47.81%
-
NP to SH 59 56 2,876 3,285 2,673 3,699 2,926 -47.81%
-
Tax Rate 0.00% 8.20% 9.25% 12.10% 9.17% 21.83% 27.65% -
Total Cost 27,653 31,335 43,722 33,192 25,805 21,953 19,532 5.96%
-
Net Worth 200,600 177,933 170,523 101,584 84,753 70,857 146,299 5.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 3,911 3,602 - -
Div Payout % - - - - 146.34% 97.40% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 200,600 177,933 170,523 101,584 84,753 70,857 146,299 5.39%
NOSH 295,000 261,666 254,513 131,927 130,390 120,097 261,249 2.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.21% 0.18% 6.17% 9.01% 9.39% 14.42% 13.03% -
ROE 0.03% 0.03% 1.69% 3.23% 3.15% 5.22% 2.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.39 12.00 18.31 27.65 21.84 21.36 8.60 1.47%
EPS 0.02 0.00 1.13 2.49 2.05 3.08 1.12 -48.85%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 0.68 0.68 0.67 0.77 0.65 0.59 0.56 3.28%
Adjusted Per Share Value based on latest NOSH - 131,927
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.49 11.88 17.64 13.81 10.78 9.71 8.50 3.56%
EPS 0.02 0.02 1.09 1.24 1.01 1.40 1.11 -48.78%
DPS 0.00 0.00 0.00 0.00 1.48 1.36 0.00 -
NAPS 0.7593 0.6735 0.6454 0.3845 0.3208 0.2682 0.5537 5.40%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.13 0.14 0.27 0.56 0.69 0.73 0.00 -
P/RPS 1.38 1.17 1.47 2.03 3.16 3.42 0.00 -
P/EPS 650.00 654.17 23.89 22.49 33.66 23.70 0.00 -
EY 0.15 0.15 4.19 4.45 2.97 4.22 0.00 -
DY 0.00 0.00 0.00 0.00 4.35 4.11 0.00 -
P/NAPS 0.19 0.21 0.40 0.73 1.06 1.24 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 28/08/08 24/08/07 25/08/06 29/08/05 30/08/04 -
Price 0.12 0.16 0.22 0.50 0.68 0.70 0.69 -
P/RPS 1.28 1.33 1.20 1.81 3.11 3.28 8.03 -26.35%
P/EPS 600.00 747.62 19.47 20.08 33.17 22.73 61.61 46.10%
EY 0.17 0.13 5.14 4.98 3.01 4.40 1.62 -31.30%
DY 0.00 0.00 0.00 0.00 4.41 4.29 0.00 -
P/NAPS 0.18 0.24 0.33 0.65 1.05 1.19 1.23 -27.39%

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