[DPS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -83.73%
YoY- -76.59%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 120,062 114,526 103,484 184,505 184,261 173,932 161,472 -17.91%
PBT 1,208 1,152 2,056 3,105 8,838 13,112 13,548 -80.01%
Tax -132 -98 -176 -479 7,301 -1,108 -1,044 -74.77%
NP 1,076 1,054 1,880 2,626 16,140 12,004 12,504 -80.47%
-
NP to SH 1,076 1,054 1,880 2,626 16,140 12,004 12,504 -80.47%
-
Tax Rate 10.93% 8.51% 8.56% 15.43% -82.61% 8.45% 7.71% -
Total Cost 118,986 113,472 101,604 181,879 168,121 161,928 148,968 -13.90%
-
Net Worth 177,019 0 177,933 176,800 182,862 170,395 161,184 6.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 177,019 0 177,933 176,800 182,862 170,395 161,184 6.44%
NOSH 260,322 262,999 261,666 260,000 257,553 254,322 244,218 4.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.90% 0.92% 1.82% 1.42% 8.76% 6.90% 7.74% -
ROE 0.61% 0.00% 1.06% 1.49% 8.83% 7.04% 7.76% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.12 43.55 39.55 70.96 71.54 68.39 66.12 -21.33%
EPS 0.41 0.40 0.72 1.01 6.27 4.72 5.12 -81.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.00 0.68 0.68 0.71 0.67 0.66 2.00%
Adjusted Per Share Value based on latest NOSH - 258,961
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.44 43.35 39.17 69.83 69.74 65.83 61.12 -17.91%
EPS 0.41 0.40 0.71 0.99 6.11 4.54 4.73 -80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.6735 0.6692 0.6921 0.6449 0.6101 6.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.15 0.14 0.09 0.12 0.17 0.27 0.31 -
P/RPS 0.33 0.32 0.23 0.17 0.24 0.39 0.47 -20.98%
P/EPS 36.29 34.93 12.53 11.88 2.71 5.72 6.05 229.77%
EY 2.76 2.86 7.98 8.42 36.86 17.48 16.52 -69.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.13 0.18 0.24 0.40 0.47 -39.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 28/08/08 28/04/08 -
Price 0.17 0.16 0.14 0.12 0.13 0.22 0.31 -
P/RPS 0.37 0.37 0.35 0.17 0.18 0.32 0.47 -14.72%
P/EPS 41.13 39.92 19.49 11.88 2.07 4.66 6.05 258.45%
EY 2.43 2.50 5.13 8.42 48.21 21.45 16.52 -72.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.21 0.18 0.18 0.33 0.47 -34.32%

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