[DPS] QoQ TTM 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- -78.27%
YoY- -76.57%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 136,355 154,801 170,008 184,505 183,592 171,014 160,893 -10.43%
PBT -2,618 -2,875 233 3,106 7,427 11,267 11,835 -
Tax -6,054 26 -262 -479 4,665 -602 -761 298.00%
NP -8,672 -2,849 -29 2,627 12,092 10,665 11,074 -
-
NP to SH -8,672 -2,849 -29 2,627 12,092 10,665 11,074 -
-
Tax Rate - - 112.45% 15.42% -62.81% 5.34% 6.43% -
Total Cost 145,027 157,650 170,037 181,878 171,500 160,349 149,819 -2.14%
-
Net Worth 146,461 0 177,933 176,093 182,832 170,523 161,184 -6.18%
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 146,461 0 177,933 176,093 182,832 170,523 161,184 -6.18%
NOSH 215,384 261,666 261,666 258,961 257,510 254,513 244,218 -8.02%
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 -6.36% -1.84% -0.02% 1.42% 6.59% 6.24% 6.88% -
ROE -5.92% 0.00% -0.02% 1.49% 6.61% 6.25% 6.87% -
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 63.31 59.16 64.97 71.25 71.29 67.19 65.88 -2.61%
EPS -4.03 -1.09 -0.01 1.01 4.70 4.19 4.53 -
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 51.61 58.59 64.35 69.83 69.49 64.73 60.90 -10.43%
EPS -3.28 -1.08 -0.01 0.99 4.58 4.04 4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5544 0.00 0.6735 0.6665 0.692 0.6454 0.6101 -6.17%
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 0.24 0.24 0.14 0.17 0.24 0.40 0.47 -36.08%
P/EPS -3.73 -12.86 -812.07 11.83 3.62 6.44 6.84 -
EY -26.84 -7.78 -0.12 8.45 27.62 15.52 14.63 -
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 0.27 0.27 0.22 0.17 0.18 0.33 0.47 -30.87%
P/EPS -4.22 -14.70 -1,263.22 11.83 2.77 5.25 6.84 -
EY -23.68 -6.80 -0.08 8.45 36.12 19.05 14.63 -
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