[DPHARMA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 109.12%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 27,665 122,872 93,389 60,977 27,473 115,551 83,482 -52.07%
PBT 9,369 35,340 31,729 20,630 9,846 42,587 31,158 -55.08%
Tax -2,391 -7,937 -7,844 -5,339 -2,534 -10,544 -8,117 -55.69%
NP 6,978 27,403 23,885 15,291 7,312 32,043 23,041 -54.86%
-
NP to SH 6,978 27,403 23,885 15,291 7,312 32,043 23,041 -54.86%
-
Tax Rate 25.52% 22.46% 24.72% 25.88% 25.74% 24.76% 26.05% -
Total Cost 20,687 95,469 69,504 45,686 20,161 83,508 60,441 -51.03%
-
Net Worth 137,340 130,490 137,397 129,043 120,710 113,794 152,681 -6.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 20,822 11,102 11,100 - 66,611 66,624 -
Div Payout % - 75.99% 46.48% 72.60% - 207.88% 289.16% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 137,340 130,490 137,397 129,043 120,710 113,794 152,681 -6.80%
NOSH 138,727 138,819 138,785 138,756 138,747 138,774 138,801 -0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 25.22% 22.30% 25.58% 25.08% 26.62% 27.73% 27.60% -
ROE 5.08% 21.00% 17.38% 11.85% 6.06% 28.16% 15.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 19.94 88.51 67.29 43.95 19.80 83.27 60.15 -52.06%
EPS 5.03 19.74 17.21 11.02 5.27 23.09 16.60 -54.85%
DPS 0.00 15.00 8.00 8.00 0.00 48.00 48.00 -
NAPS 0.99 0.94 0.99 0.93 0.87 0.82 1.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 138,782
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.88 12.77 9.71 6.34 2.86 12.01 8.68 -52.04%
EPS 0.73 2.85 2.48 1.59 0.76 3.33 2.40 -54.73%
DPS 0.00 2.16 1.15 1.15 0.00 6.92 6.93 -
NAPS 0.1428 0.1357 0.1428 0.1341 0.1255 0.1183 0.1587 -6.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.10 2.08 2.22 2.48 2.60 2.60 2.80 -
P/RPS 10.53 2.35 3.30 5.64 13.13 3.12 4.66 72.11%
P/EPS 41.75 10.54 12.90 22.50 49.34 11.26 16.87 82.86%
EY 2.40 9.49 7.75 4.44 2.03 8.88 5.93 -45.25%
DY 0.00 7.21 3.60 3.23 0.00 18.46 17.14 -
P/NAPS 2.12 2.21 2.24 2.67 2.99 3.17 2.55 -11.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 -
Price 2.34 2.20 2.20 2.30 2.55 2.53 2.73 -
P/RPS 11.73 2.49 3.27 5.23 12.88 3.04 4.54 88.18%
P/EPS 46.52 11.14 12.78 20.87 48.39 10.96 16.45 99.85%
EY 2.15 8.97 7.82 4.79 2.07 9.13 6.08 -49.96%
DY 0.00 6.82 3.64 3.48 0.00 18.97 17.58 -
P/NAPS 2.36 2.34 2.22 2.47 2.93 3.09 2.48 -3.24%

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