[DPS] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -66.69%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 10,168 10,291 10,923 11,786 12,023 27,712 31,391 -16.49%
PBT 627 591 106 -2,062 -11,223 59 61 45.13%
Tax 0 0 0 0 -30 0 -5 -
NP 627 591 106 -2,062 -11,253 59 56 47.13%
-
NP to SH 627 591 106 -2,062 -11,253 59 56 47.13%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 8.20% -
Total Cost 9,541 9,700 10,817 13,848 23,276 27,653 31,335 -17.31%
-
Net Worth 117,554 84,479 79,200 105,600 147,926 200,600 177,933 -6.41%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 117,554 84,479 79,200 105,600 147,926 200,600 177,933 -6.41%
NOSH 587,770 264,000 264,000 264,000 264,154 295,000 261,666 13.81%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 6.17% 5.74% 0.97% -17.50% -93.60% 0.21% 0.18% -
ROE 0.53% 0.70% 0.13% -1.95% -7.61% 0.03% 0.03% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 1.73 3.90 4.14 4.46 4.55 9.39 12.00 -26.62%
EPS 0.11 0.22 0.04 -0.78 -4.26 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.32 0.30 0.40 0.56 0.68 0.68 -17.77%
Adjusted Per Share Value based on latest NOSH - 264,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 3.85 3.90 4.13 4.46 4.55 10.49 11.88 -16.48%
EPS 0.24 0.22 0.04 -0.78 -4.26 0.02 0.02 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.3198 0.2998 0.3997 0.5599 0.7593 0.6735 -6.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.075 0.165 0.095 0.11 0.09 0.13 0.14 -
P/RPS 4.34 4.23 2.30 2.46 1.98 1.38 1.17 23.31%
P/EPS 70.31 73.71 236.60 -14.08 -2.11 650.00 654.17 -29.99%
EY 1.42 1.36 0.42 -7.10 -47.33 0.15 0.15 43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.32 0.28 0.16 0.19 0.21 9.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 01/12/15 28/11/14 29/11/13 28/11/12 30/11/11 27/08/10 27/08/09 -
Price 0.115 0.135 0.095 0.11 0.16 0.12 0.16 -
P/RPS 6.65 3.46 2.30 2.46 3.52 1.28 1.33 29.34%
P/EPS 107.80 60.30 236.60 -14.08 -3.76 600.00 747.62 -26.62%
EY 0.93 1.66 0.42 -7.10 -26.63 0.17 0.13 36.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.32 0.28 0.29 0.18 0.24 15.15%

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