[DPS] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 56.32%
YoY- 61.28%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 39,443 44,564 53,958 77,929 116,194 154,801 171,014 -20.90%
PBT 577 -23,749 -43,080 -8,866 114 -2,875 11,267 -37.81%
Tax 0 1,997 0 -30 -87 26 -602 -
NP 577 -21,752 -43,080 -8,896 27 -2,849 10,665 -37.27%
-
NP to SH 577 -21,752 -43,080 -8,896 27 -2,849 10,665 -37.27%
-
Tax Rate 0.00% - - - 76.32% - 5.34% -
Total Cost 38,866 66,316 97,038 86,825 116,167 157,650 160,349 -20.27%
-
Net Worth 84,479 79,200 105,600 147,926 200,600 0 170,523 -10.62%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 84,479 79,200 105,600 147,926 200,600 0 170,523 -10.62%
NOSH 264,000 264,000 264,000 264,154 295,000 261,666 254,513 0.58%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.46% -48.81% -79.84% -11.42% 0.02% -1.84% 6.24% -
ROE 0.68% -27.46% -40.80% -6.01% 0.01% 0.00% 6.25% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.94 16.88 20.44 29.50 39.39 59.16 67.19 -21.36%
EPS 0.22 -8.24 -16.32 -3.37 0.01 -1.09 4.19 -37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.40 0.56 0.68 0.00 0.67 -11.14%
Adjusted Per Share Value based on latest NOSH - 264,154
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.93 16.87 20.42 29.50 43.98 58.59 64.73 -20.90%
EPS 0.22 -8.23 -16.31 -3.37 0.01 -1.08 4.04 -37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3198 0.2998 0.3997 0.5599 0.7593 0.00 0.6454 -10.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.165 0.095 0.11 0.09 0.13 0.14 0.27 -
P/RPS 1.10 0.56 0.54 0.31 0.33 0.24 0.40 17.55%
P/EPS 75.49 -1.15 -0.67 -2.67 1,420.37 -12.86 6.44 48.22%
EY 1.32 -86.73 -148.35 -37.42 0.07 -7.78 15.52 -32.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 0.28 0.16 0.19 0.00 0.40 4.28%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 29/11/13 28/11/12 30/11/11 27/08/10 27/08/09 28/08/08 -
Price 0.135 0.095 0.11 0.16 0.12 0.16 0.22 -
P/RPS 0.90 0.56 0.54 0.54 0.30 0.27 0.33 17.39%
P/EPS 61.77 -1.15 -0.67 -4.75 1,311.11 -14.70 5.25 48.30%
EY 1.62 -86.73 -148.35 -21.05 0.08 -6.80 19.05 -32.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.28 0.29 0.18 0.00 0.33 3.93%

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