[DPS] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.3%
YoY- -3.53%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 136,355 183,592 136,994 109,142 96,154 45,402 24.58%
PBT -2,618 7,427 16,792 11,904 14,044 7,071 -
Tax -6,054 4,665 -142 -283 -1,992 -963 44.40%
NP -8,672 12,092 16,650 11,621 12,052 6,108 -
-
NP to SH -8,672 12,092 16,650 11,627 12,052 6,108 -
-
Tax Rate - -62.81% 0.85% 2.38% 14.18% 13.62% -
Total Cost 145,027 171,500 120,344 97,521 84,102 39,294 29.82%
-
Net Worth 146,461 182,832 104,058 88,334 73,200 66,626 17.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 7,866 7,202 - -
Div Payout % - - - 67.66% 59.77% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 146,461 182,832 104,058 88,334 73,200 66,626 17.05%
NOSH 215,384 257,510 131,720 131,842 119,999 114,873 13.38%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -6.36% 6.59% 12.15% 10.65% 12.53% 13.45% -
ROE -5.92% 6.61% 16.00% 13.16% 16.46% 9.17% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 63.31 71.29 104.00 82.78 80.13 39.52 9.87%
EPS -4.03 4.70 12.64 8.82 10.04 5.32 -
DPS 0.00 0.00 0.00 5.97 6.00 0.00 -
NAPS 0.68 0.71 0.79 0.67 0.61 0.58 3.23%
Adjusted Per Share Value based on latest NOSH - 131,842
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 51.52 69.37 51.76 41.24 36.33 17.15 24.59%
EPS -3.28 4.57 6.29 4.39 4.55 2.31 -
DPS 0.00 0.00 0.00 2.97 2.72 0.00 -
NAPS 0.5534 0.6908 0.3932 0.3338 0.2766 0.2517 17.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.15 0.17 0.55 0.68 0.69 0.68 -
P/RPS 0.24 0.24 0.53 0.82 0.86 1.72 -32.54%
P/EPS -3.73 3.62 4.35 7.71 6.87 12.79 -
EY -26.84 27.62 22.98 12.97 14.56 7.82 -
DY 0.00 0.00 0.00 8.77 8.70 0.00 -
P/NAPS 0.22 0.24 0.70 1.01 1.13 1.17 -28.39%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/09 27/11/08 28/11/07 24/11/06 23/11/05 - -
Price 0.17 0.13 0.51 0.66 0.69 0.00 -
P/RPS 0.27 0.18 0.49 0.80 0.86 0.00 -
P/EPS -4.22 2.77 4.03 7.48 6.87 0.00 -
EY -23.68 36.12 24.79 13.36 14.56 0.00 -
DY 0.00 0.00 0.00 9.04 8.70 0.00 -
P/NAPS 0.25 0.18 0.65 0.99 1.13 0.00 -

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