Highlights

[DPHARMA] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     61.27%    YoY -     -10.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 68,329 32,984 131,437 99,242 64,777 28,796 123,766 -32.78%
  QoQ % 107.16% -74.91% 32.44% 53.21% 124.95% -76.73% -
  Horiz. % 55.21% 26.65% 106.20% 80.19% 52.34% 23.27% 100.00%
PBT 17,166 7,875 35,408 26,802 16,582 6,792 38,215 -41.43%
  QoQ % 117.98% -77.76% 32.11% 61.63% 144.14% -82.23% -
  Horiz. % 44.92% 20.61% 92.65% 70.13% 43.39% 17.77% 100.00%
Tax -4,310 -1,951 -6,739 -6,747 -4,146 -1,662 -7,982 -33.77%
  QoQ % -120.91% 71.05% 0.12% -62.74% -149.46% 79.18% -
  Horiz. % 54.00% 24.44% 84.43% 84.53% 51.94% 20.82% 100.00%
NP 12,856 5,924 28,669 20,055 12,436 5,130 30,233 -43.54%
  QoQ % 117.02% -79.34% 42.95% 61.27% 142.42% -83.03% -
  Horiz. % 42.52% 19.59% 94.83% 66.33% 41.13% 16.97% 100.00%
NP to SH 12,856 5,924 28,669 20,055 12,436 5,130 30,233 -43.54%
  QoQ % 117.02% -79.34% 42.95% 61.27% 142.42% -83.03% -
  Horiz. % 42.52% 19.59% 94.83% 66.33% 41.13% 16.97% 100.00%
Tax Rate 25.11 % 24.77 % 19.03 % 25.17 % 25.00 % 24.47 % 20.89 % 13.09%
  QoQ % 1.37% 30.16% -24.39% 0.68% 2.17% 17.14% -
  Horiz. % 120.20% 118.57% 91.10% 120.49% 119.67% 117.14% 100.00%
Total Cost 55,473 27,060 102,768 79,187 52,341 23,666 93,533 -29.48%
  QoQ % 105.00% -73.67% 29.78% 51.29% 121.17% -74.70% -
  Horiz. % 59.31% 28.93% 109.87% 84.66% 55.96% 25.30% 100.00%
Net Worth 154,105 162,320 156,881 148,504 140,182 146,967 142,975 5.14%
  QoQ % -5.06% 3.47% 5.64% 5.94% -4.62% 2.79% -
  Horiz. % 107.78% 113.53% 109.73% 103.87% 98.05% 102.79% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,859 - 222 - 6,245 - 24,985 -66.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.45% 0.00% 0.89% 0.00% 25.00% 0.00% 100.00%
Div Payout % 37.80 % - % 0.77 % - % 50.22 % - % 82.64 % -40.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.74% 0.00% 0.93% 0.00% 60.77% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 154,105 162,320 156,881 148,504 140,182 146,967 142,975 5.14%
  QoQ % -5.06% 3.47% 5.64% 5.94% -4.62% 2.79% -
  Horiz. % 107.78% 113.53% 109.73% 103.87% 98.05% 102.79% 100.00%
NOSH 138,833 138,735 138,832 138,788 138,794 138,648 138,810 0.01%
  QoQ % 0.07% -0.07% 0.03% -0.00% 0.11% -0.12% -
  Horiz. % 100.02% 99.95% 100.02% 99.98% 99.99% 99.88% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.81 % 17.96 % 21.81 % 20.21 % 19.20 % 17.81 % 24.43 % -16.03%
  QoQ % 4.73% -17.65% 7.92% 5.26% 7.80% -27.10% -
  Horiz. % 77.00% 73.52% 89.28% 82.73% 78.59% 72.90% 100.00%
ROE 8.34 % 3.65 % 18.27 % 13.50 % 8.87 % 3.49 % 21.15 % -46.32%
  QoQ % 128.49% -80.02% 35.33% 52.20% 154.15% -83.50% -
  Horiz. % 39.43% 17.26% 86.38% 63.83% 41.94% 16.50% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.22 23.77 94.67 71.51 46.67 20.77 89.16 -32.78%
  QoQ % 107.07% -74.89% 32.39% 53.22% 124.70% -76.70% -
  Horiz. % 55.20% 26.66% 106.18% 80.20% 52.34% 23.30% 100.00%
EPS 9.26 4.27 20.65 14.45 8.96 3.70 21.78 -43.55%
  QoQ % 116.86% -79.32% 42.91% 61.27% 142.16% -83.01% -
  Horiz. % 42.52% 19.61% 94.81% 66.35% 41.14% 16.99% 100.00%
DPS 3.50 0.00 0.16 0.00 4.50 0.00 18.00 -66.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.44% 0.00% 0.89% 0.00% 25.00% 0.00% 100.00%
NAPS 1.1100 1.1700 1.1300 1.0700 1.0100 1.0600 1.0300 5.13%
  QoQ % -5.13% 3.54% 5.61% 5.94% -4.72% 2.91% -
  Horiz. % 107.77% 113.59% 109.71% 103.88% 98.06% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.26 3.50 13.96 10.54 6.88 3.06 13.14 -32.74%
  QoQ % 107.43% -74.93% 32.45% 53.20% 124.84% -76.71% -
  Horiz. % 55.25% 26.64% 106.24% 80.21% 52.36% 23.29% 100.00%
EPS 1.37 0.63 3.04 2.13 1.32 0.54 3.21 -43.40%
  QoQ % 117.46% -79.28% 42.72% 61.36% 144.44% -83.18% -
  Horiz. % 42.68% 19.63% 94.70% 66.36% 41.12% 16.82% 100.00%
DPS 0.52 0.00 0.02 0.00 0.66 0.00 2.65 -66.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.62% 0.00% 0.75% 0.00% 24.91% 0.00% 100.00%
NAPS 0.1636 0.1724 0.1666 0.1577 0.1488 0.1561 0.1518 5.13%
  QoQ % -5.10% 3.48% 5.64% 5.98% -4.68% 2.83% -
  Horiz. % 107.77% 113.57% 109.75% 103.89% 98.02% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.3400 2.3500 2.3900 2.4400 2.4500 2.4000 2.4000 -
P/RPS 4.75 9.88 2.52 3.41 5.25 11.56 2.69 46.24%
  QoQ % -51.92% 292.06% -26.10% -35.05% -54.58% 329.74% -
  Horiz. % 176.58% 367.29% 93.68% 126.77% 195.17% 429.74% 100.00%
P/EPS 25.27 55.04 11.57 16.89 27.34 64.86 11.02 74.16%
  QoQ % -54.09% 375.71% -31.50% -38.22% -57.85% 488.57% -
  Horiz. % 229.31% 499.46% 104.99% 153.27% 248.09% 588.57% 100.00%
EY 3.96 1.82 8.64 5.92 3.66 1.54 9.08 -42.58%
  QoQ % 117.58% -78.94% 45.95% 61.75% 137.66% -83.04% -
  Horiz. % 43.61% 20.04% 95.15% 65.20% 40.31% 16.96% 100.00%
DY 1.50 0.00 0.07 0.00 1.84 0.00 7.50 -65.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 0.93% 0.00% 24.53% 0.00% 100.00%
P/NAPS 2.11 2.01 2.12 2.28 2.43 2.26 2.33 -6.42%
  QoQ % 4.98% -5.19% -7.02% -6.17% 7.52% -3.00% -
  Horiz. % 90.56% 86.27% 90.99% 97.85% 104.29% 97.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 23/02/10 -
Price 2.2200 2.5700 2.4500 2.3800 2.4500 2.3800 2.3300 -
P/RPS 4.51 10.81 2.59 3.33 5.25 11.46 2.61 44.14%
  QoQ % -58.28% 317.37% -22.22% -36.57% -54.19% 339.08% -
  Horiz. % 172.80% 414.18% 99.23% 127.59% 201.15% 439.08% 100.00%
P/EPS 23.97 60.19 11.86 16.47 27.34 64.32 10.70 71.46%
  QoQ % -60.18% 407.50% -27.99% -39.76% -57.49% 501.12% -
  Horiz. % 224.02% 562.52% 110.84% 153.93% 255.51% 601.12% 100.00%
EY 4.17 1.66 8.43 6.07 3.66 1.55 9.35 -41.71%
  QoQ % 151.20% -80.31% 38.88% 65.85% 136.13% -83.42% -
  Horiz. % 44.60% 17.75% 90.16% 64.92% 39.14% 16.58% 100.00%
DY 1.58 0.00 0.07 0.00 1.84 0.00 7.73 -65.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.44% 0.00% 0.91% 0.00% 23.80% 0.00% 100.00%
P/NAPS 2.00 2.20 2.17 2.22 2.43 2.25 2.26 -7.85%
  QoQ % -9.09% 1.38% -2.25% -8.64% 8.00% -0.44% -
  Horiz. % 88.50% 97.35% 96.02% 98.23% 107.52% 99.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS