[DPS] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 116.56%
YoY- 105.45%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 37,717 42,367 52,862 45,274 49,162 68,872 136,355 -16.22%
PBT -1,609 -1,329 1,457 1,605 -66,116 -9,287 -2,618 -6.48%
Tax 105 0 0 1,997 0 -30 -6,054 -
NP -1,504 -1,329 1,457 3,602 -66,116 -9,317 -8,672 -21.44%
-
NP to SH -1,504 -1,329 1,457 3,602 -66,116 -9,317 -8,672 -21.44%
-
Tax Rate - - 0.00% -124.42% - - - -
Total Cost 39,221 43,696 51,405 41,672 115,278 78,189 145,027 -16.48%
-
Net Worth 117,554 0 84,479 79,200 79,200 145,713 146,461 -2.98%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Net Worth 117,554 0 84,479 79,200 79,200 145,713 146,461 -2.98%
NOSH 587,770 587,770 587,770 264,000 264,000 264,933 215,384 14.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
NP Margin -3.99% -3.14% 2.76% 7.96% -134.49% -13.53% -6.36% -
ROE -1.28% 0.00% 1.72% 4.55% -83.48% -6.39% -5.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 6.42 7.21 20.02 17.15 18.62 26.00 63.31 -27.04%
EPS -0.26 -0.23 0.55 1.36 -25.04 -3.52 -4.03 -31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.00 0.32 0.30 0.30 0.55 0.68 -15.51%
Adjusted Per Share Value based on latest NOSH - 264,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 14.28 16.04 20.01 17.14 18.61 26.07 51.61 -16.22%
EPS -0.57 -0.50 0.55 1.36 -25.02 -3.53 -3.28 -21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.00 0.3198 0.2998 0.2998 0.5515 0.5544 -2.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/09/09 -
Price 0.075 0.10 0.085 0.085 0.12 0.16 0.15 -
P/RPS 1.17 1.39 0.42 0.50 0.64 0.62 0.24 24.39%
P/EPS -29.31 -44.23 15.40 6.23 -0.48 -4.55 -3.73 32.85%
EY -3.41 -2.26 6.49 16.05 -208.70 -21.98 -26.84 -24.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.27 0.28 0.40 0.29 0.22 7.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 25/11/09 -
Price 0.08 0.11 0.095 0.10 0.10 0.15 0.17 -
P/RPS 1.25 1.53 0.47 0.58 0.54 0.58 0.27 23.51%
P/EPS -31.26 -48.65 17.21 7.33 -0.40 -4.27 -4.22 31.77%
EY -3.20 -2.06 5.81 13.64 -250.44 -23.44 -23.68 -24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.30 0.33 0.33 0.27 0.25 6.69%

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