[DPS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -9724.14%
YoY- -126.71%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 53,958 77,929 116,194 154,801 171,014 128,228 103,169 -9.83%
PBT -43,080 -8,866 114 -2,875 11,267 16,197 10,913 -
Tax 0 -30 -87 26 -602 -1,217 -378 -
NP -43,080 -8,896 27 -2,849 10,665 14,980 10,535 -
-
NP to SH -43,080 -8,896 27 -2,849 10,665 14,980 10,541 -
-
Tax Rate - - 76.32% - 5.34% 7.51% 3.46% -
Total Cost 97,038 86,825 116,167 157,650 160,349 113,248 92,634 0.74%
-
Net Worth 105,600 147,926 200,600 0 170,523 101,584 84,753 3.57%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 3,955 7,511 -
Div Payout % - - - - - 26.40% 71.26% -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 105,600 147,926 200,600 0 170,523 101,584 84,753 3.57%
NOSH 264,000 264,154 295,000 261,666 254,513 131,927 130,390 11.93%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -79.84% -11.42% 0.02% -1.84% 6.24% 11.68% 10.21% -
ROE -40.80% -6.01% 0.01% 0.00% 6.25% 14.75% 12.44% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.44 29.50 39.39 59.16 67.19 97.20 79.12 -19.45%
EPS -16.32 -3.37 0.01 -1.09 4.19 11.35 8.08 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.76 -
NAPS 0.40 0.56 0.68 0.00 0.67 0.77 0.65 -7.46%
Adjusted Per Share Value based on latest NOSH - 261,666
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.42 29.50 43.98 58.59 64.73 48.53 39.05 -9.84%
EPS -16.31 -3.37 0.01 -1.08 4.04 5.67 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.84 -
NAPS 0.3997 0.5599 0.7593 0.00 0.6454 0.3845 0.3208 3.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.11 0.09 0.13 0.14 0.27 0.56 0.69 -
P/RPS 0.54 0.31 0.33 0.24 0.40 0.58 0.87 -7.33%
P/EPS -0.67 -2.67 1,420.37 -12.86 6.44 4.93 8.54 -
EY -148.35 -37.42 0.07 -7.78 15.52 20.28 11.72 -
DY 0.00 0.00 0.00 0.00 0.00 5.36 8.35 -
P/NAPS 0.28 0.16 0.19 0.00 0.40 0.73 1.06 -19.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/11/12 30/11/11 27/08/10 27/08/09 28/08/08 24/08/07 25/08/06 -
Price 0.11 0.16 0.12 0.16 0.22 0.50 0.68 -
P/RPS 0.54 0.54 0.30 0.27 0.33 0.51 0.86 -7.16%
P/EPS -0.67 -4.75 1,311.11 -14.70 5.25 4.40 8.41 -
EY -148.35 -21.05 0.08 -6.80 19.05 22.71 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 6.00 8.47 -
P/NAPS 0.28 0.29 0.18 0.00 0.33 0.65 1.05 -19.04%

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