[DPS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.41%
YoY- 182.76%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 45,427 54,195 94,867 119,873 170,008 160,893 120,229 -14.41%
PBT -25,917 -52,241 -20,359 116 233 11,835 15,403 -
Tax 1,997 -30 -9 -92 -262 -761 -1,035 -
NP -23,920 -52,271 -20,368 24 -29 11,074 14,368 -
-
NP to SH -23,920 -52,271 -20,368 24 -29 11,074 14,368 -
-
Tax Rate - - - 79.31% 112.45% 6.43% 6.72% -
Total Cost 69,347 106,466 115,235 119,849 170,037 149,819 105,861 -6.53%
-
Net Worth 76,559 108,239 159,073 172,914 177,933 161,184 97,847 -3.84%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 7,866 -
Div Payout % - - - - - - 54.75% -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 76,559 108,239 159,073 172,914 177,933 161,184 97,847 -3.84%
NOSH 264,000 264,000 265,121 254,285 261,666 244,218 132,226 11.68%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -52.66% -96.45% -21.47% 0.02% -0.02% 6.88% 11.95% -
ROE -31.24% -48.29% -12.80% 0.01% -0.02% 6.87% 14.68% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.21 20.53 35.78 47.14 64.97 65.88 90.93 -23.36%
EPS -9.06 -19.80 -7.68 0.01 -0.01 4.53 10.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.29 0.41 0.60 0.68 0.68 0.66 0.74 -13.90%
Adjusted Per Share Value based on latest NOSH - 254,285
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.16 20.48 35.84 45.29 64.23 60.79 45.43 -14.41%
EPS -9.04 -19.75 -7.70 0.01 -0.01 4.18 5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.97 -
NAPS 0.2893 0.409 0.601 0.6533 0.6723 0.609 0.3697 -3.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.10 0.12 0.09 0.17 0.09 0.31 0.69 -
P/RPS 0.58 0.58 0.25 0.36 0.14 0.47 0.76 -4.22%
P/EPS -1.10 -0.61 -1.17 1,801.19 -812.07 6.84 6.35 -
EY -90.61 -165.00 -85.36 0.06 -0.12 14.63 15.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
P/NAPS 0.34 0.29 0.15 0.25 0.13 0.47 0.93 -14.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/08/13 30/08/12 26/08/11 26/05/10 26/05/09 28/04/08 27/04/07 -
Price 0.10 0.12 0.08 0.13 0.14 0.31 0.61 -
P/RPS 0.58 0.58 0.22 0.28 0.22 0.47 0.67 -2.27%
P/EPS -1.10 -0.61 -1.04 1,377.38 -1,263.22 6.84 5.61 -
EY -90.61 -165.00 -96.03 0.07 -0.08 14.63 17.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.84 -
P/NAPS 0.34 0.29 0.13 0.19 0.21 0.47 0.82 -13.12%

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