[DPS] QoQ Cumulative Quarter 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- -47.49%
YoY- -62.13%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 117,059 84,422 55,461 27,750 117,134 90,047 57,263 60.86%
PBT -24,623 -22,481 236 178 -655 906 576 -
Tax 1,375 -9 0 0 994 -99 -49 -
NP -23,248 -22,490 236 178 339 807 527 -
-
NP to SH -23,248 -22,490 236 178 339 807 527 -
-
Tax Rate - - 0.00% 0.00% - 10.93% 8.51% -
Total Cost 140,307 106,912 55,225 27,572 116,795 89,240 56,736 82.57%
-
Net Worth 155,783 155,740 178,311 172,914 179,633 177,019 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 155,783 155,740 178,311 172,914 179,633 177,019 0 -
NOSH 264,039 263,967 262,222 254,285 264,166 260,322 262,999 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -19.86% -26.64% 0.43% 0.64% 0.29% 0.90% 0.92% -
ROE -14.92% -14.44% 0.13% 0.10% 0.19% 0.46% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.33 31.98 21.15 10.91 44.34 34.59 21.77 60.44%
EPS -8.81 -8.52 0.09 0.07 0.13 0.31 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.68 0.68 0.68 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,285
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.31 31.95 20.99 10.50 44.33 34.08 21.67 60.89%
EPS -8.80 -8.51 0.09 0.07 0.13 0.31 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5896 0.5895 0.6749 0.6545 0.6799 0.67 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.12 0.13 0.17 0.17 0.15 0.14 -
P/RPS 0.27 0.38 0.61 1.56 0.38 0.43 0.64 -43.66%
P/EPS -1.36 -1.41 144.44 242.86 132.47 48.39 69.87 -
EY -73.37 -71.00 0.69 0.41 0.75 2.07 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.19 0.25 0.25 0.22 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.13 0.13 0.12 0.13 0.17 0.17 0.16 -
P/RPS 0.29 0.41 0.57 1.19 0.38 0.49 0.73 -45.86%
P/EPS -1.48 -1.53 133.33 185.71 132.47 54.84 79.85 -
EY -67.73 -65.54 0.75 0.54 0.75 1.82 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.18 0.19 0.25 0.25 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