[DPS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.41%
YoY- -84.96%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 117,134 120,062 114,526 103,484 184,505 184,261 173,932 -23.11%
PBT -655 1,208 1,152 2,056 3,105 8,838 13,112 -
Tax 994 -132 -98 -176 -479 7,301 -1,108 -
NP 339 1,076 1,054 1,880 2,626 16,140 12,004 -90.66%
-
NP to SH 339 1,076 1,054 1,880 2,626 16,140 12,004 -90.66%
-
Tax Rate - 10.93% 8.51% 8.56% 15.43% -82.61% 8.45% -
Total Cost 116,795 118,986 113,472 101,604 181,879 168,121 161,928 -19.52%
-
Net Worth 179,633 177,019 0 177,933 176,800 182,862 170,395 3.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,633 177,019 0 177,933 176,800 182,862 170,395 3.57%
NOSH 264,166 260,322 262,999 261,666 260,000 257,553 254,322 2.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.29% 0.90% 0.92% 1.82% 1.42% 8.76% 6.90% -
ROE 0.19% 0.61% 0.00% 1.06% 1.49% 8.83% 7.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.34 46.12 43.55 39.55 70.96 71.54 68.39 -25.03%
EPS 0.13 0.41 0.40 0.72 1.01 6.27 4.72 -90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.00 0.68 0.68 0.71 0.67 0.98%
Adjusted Per Share Value based on latest NOSH - 261,666
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.33 45.44 43.35 39.17 69.83 69.74 65.83 -23.11%
EPS 0.13 0.41 0.40 0.71 0.99 6.11 4.54 -90.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6799 0.67 0.00 0.6735 0.6692 0.6921 0.6449 3.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.15 0.14 0.09 0.12 0.17 0.27 -
P/RPS 0.38 0.33 0.32 0.23 0.17 0.24 0.39 -1.71%
P/EPS 132.47 36.29 34.93 12.53 11.88 2.71 5.72 707.84%
EY 0.75 2.76 2.86 7.98 8.42 36.86 17.48 -87.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.00 0.13 0.18 0.24 0.40 -26.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 26/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.17 0.17 0.16 0.14 0.12 0.13 0.22 -
P/RPS 0.38 0.37 0.37 0.35 0.17 0.18 0.32 12.10%
P/EPS 132.47 41.13 39.92 19.49 11.88 2.07 4.66 825.77%
EY 0.75 2.43 2.50 5.13 8.42 48.21 21.45 -89.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.00 0.21 0.18 0.18 0.33 -16.85%

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