[DPS] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 112.63%
YoY- 108.36%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,370 10,923 13,359 10,622 9,660 11,786 13,687 -16.84%
PBT 331 106 5 1,163 -25,023 -2,062 -1,237 -
Tax 0 0 0 1,997 0 0 0 -
NP 331 106 5 3,160 -25,023 -2,062 -1,237 -
-
NP to SH 331 106 5 3,160 -25,023 -2,062 -1,237 -
-
Tax Rate 0.00% 0.00% 0.00% -171.71% - - - -
Total Cost 10,039 10,817 13,354 7,462 34,683 13,848 14,924 -23.17%
-
Net Worth 79,200 79,200 76,559 73,920 79,200 105,600 108,239 -18.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 79,200 79,200 76,559 73,920 79,200 105,600 108,239 -18.75%
NOSH 264,000 264,000 264,000 264,000 264,000 264,000 264,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.19% 0.97% 0.04% 29.75% -259.04% -17.50% -9.04% -
ROE 0.42% 0.13% 0.01% 4.27% -31.59% -1.95% -1.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.93 4.14 5.06 4.02 3.66 4.46 5.18 -16.77%
EPS 0.13 0.04 0.00 1.20 -9.48 -0.78 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.28 0.30 0.40 0.41 -18.75%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.92 4.13 5.05 4.02 3.65 4.46 5.18 -16.91%
EPS 0.13 0.04 0.00 1.20 -9.46 -0.78 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2996 0.2996 0.2896 0.2796 0.2996 0.3994 0.4094 -18.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.10 0.10 0.12 0.11 0.12 -
P/RPS 2.16 2.30 1.98 2.49 3.28 2.46 2.31 -4.36%
P/EPS 67.79 236.60 5,280.00 8.35 -1.27 -14.08 -25.61 -
EY 1.48 0.42 0.02 11.97 -78.99 -7.10 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.34 0.36 0.40 0.28 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.10 0.095 0.10 0.11 0.10 0.11 0.12 -
P/RPS 2.55 2.30 1.98 2.73 2.73 2.46 2.31 6.79%
P/EPS 79.76 236.60 5,280.00 9.19 -1.06 -14.08 -25.61 -
EY 1.25 0.42 0.02 10.88 -94.78 -7.10 -3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.34 0.39 0.33 0.28 0.29 8.97%

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