[DPS] YoY 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- 400.0%
YoY- -95.41%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,370 9,660 14,456 32,784 51,230 38,652 29,886 -13.57%
PBT 331 -25,023 -1,987 330 73 3,913 3,318 -27.21%
Tax 0 0 0 -50 6,030 763 -312 -
NP 331 -25,023 -1,987 280 6,103 4,676 3,006 -26.21%
-
NP to SH 331 -25,023 -1,987 280 6,103 4,676 3,006 -26.21%
-
Tax Rate 0.00% - - 15.15% -8,260.27% -19.50% 9.40% -
Total Cost 10,039 34,683 16,443 32,504 45,127 33,976 26,880 -12.69%
-
Net Worth 79,200 79,200 145,713 146,461 182,832 104,058 88,334 -1.49%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 3,955 -
Div Payout % - - - - - - 131.58% -
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 79,200 145,713 146,461 182,832 104,058 88,334 -1.49%
NOSH 264,000 264,000 264,933 215,384 257,510 131,720 131,842 10.03%
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 3.19% -259.04% -13.75% 0.85% 11.91% 12.10% 10.06% -
ROE 0.42% -31.59% -1.36% 0.19% 3.34% 4.49% 3.40% -
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 3.93 3.66 5.46 15.22 19.89 29.34 22.67 -21.45%
EPS 0.13 -9.48 -0.75 0.13 2.37 2.50 2.28 -32.61%
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 4.90 4.57 6.83 15.49 24.21 18.27 14.12 -13.56%
EPS 0.16 -11.83 -0.94 0.13 2.88 2.21 1.42 -25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 0.3743 0.3743 0.6886 0.6922 0.8641 0.4918 0.4175 -1.49%
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 2.16 3.28 2.93 0.99 0.85 1.87 3.00 -4.42%
P/EPS 67.79 -1.27 -21.33 115.38 7.17 15.49 29.82 11.98%
EY 1.48 -78.99 -4.69 0.87 13.94 6.45 3.35 -10.64%
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 2.55 2.73 2.75 1.12 0.65 1.74 2.91 -1.80%
P/EPS 79.76 -1.06 -20.00 130.77 5.49 14.37 28.95 14.98%
EY 1.25 -94.78 -5.00 0.76 18.23 6.96 3.45 -13.05%
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