[DPS] YoY TTM 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- 17.58%
YoY- -384.26%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 54,990 39,443 44,564 53,958 77,929 116,194 154,801 -15.25%
PBT 960 577 -23,749 -43,080 -8,866 114 -2,875 -
Tax 0 0 1,997 0 -30 -87 26 -
NP 960 577 -21,752 -43,080 -8,896 27 -2,849 -
-
NP to SH 960 577 -21,752 -43,080 -8,896 27 -2,849 -
-
Tax Rate 0.00% 0.00% - - - 76.32% - -
Total Cost 54,030 38,866 66,316 97,038 86,825 116,167 157,650 -15.73%
-
Net Worth 117,554 84,479 79,200 105,600 147,926 200,600 0 -
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 0 -
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 1.75% 1.46% -48.81% -79.84% -11.42% 0.02% -1.84% -
ROE 0.82% 0.68% -27.46% -40.80% -6.01% 0.01% 0.00% -
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 9.36 14.94 16.88 20.44 29.50 39.39 59.16 -25.53%
EPS 0.16 0.22 -8.24 -16.32 -3.37 0.01 -1.09 -
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 0.00 -
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 20.80 14.92 16.86 20.41 29.47 43.95 58.55 -15.24%
EPS 0.36 0.22 -8.23 -16.29 -3.36 0.01 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.3195 0.2996 0.3994 0.5595 0.7587 0.00 -
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 0.80 1.10 0.56 0.54 0.31 0.33 0.24 21.22%
P/EPS 45.92 75.49 -1.15 -0.67 -2.67 1,420.37 -12.86 -
EY 2.18 1.32 -86.73 -148.35 -37.42 0.07 -7.78 -
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 0.00 -
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 1.23 0.90 0.56 0.54 0.54 0.30 0.27 27.43%
P/EPS 70.41 61.77 -1.15 -0.67 -4.75 1,311.11 -14.70 -
EY 1.42 1.62 -86.73 -148.35 -21.05 0.08 -6.80 -
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 0.00 -

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