[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 42.95%
YoY- -5.17%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,096 68,329 32,984 131,437 99,242 64,777 28,796 136.86%
PBT 26,892 17,166 7,875 35,408 26,802 16,582 6,792 150.06%
Tax -6,515 -4,310 -1,951 -6,739 -6,747 -4,146 -1,662 148.40%
NP 20,377 12,856 5,924 28,669 20,055 12,436 5,130 150.60%
-
NP to SH 20,377 12,856 5,924 28,669 20,055 12,436 5,130 150.60%
-
Tax Rate 24.23% 25.11% 24.77% 19.03% 25.17% 25.00% 24.47% -
Total Cost 84,719 55,473 27,060 102,768 79,187 52,341 23,666 133.83%
-
Net Worth 162,405 154,105 162,320 156,881 148,504 140,182 146,967 6.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,859 - 222 - 6,245 - -
Div Payout % - 37.80% - 0.77% - 50.22% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 162,405 154,105 162,320 156,881 148,504 140,182 146,967 6.87%
NOSH 138,807 138,833 138,735 138,832 138,788 138,794 138,648 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.39% 18.81% 17.96% 21.81% 20.21% 19.20% 17.81% -
ROE 12.55% 8.34% 3.65% 18.27% 13.50% 8.87% 3.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.71 49.22 23.77 94.67 71.51 46.67 20.77 136.66%
EPS 14.68 9.26 4.27 20.65 14.45 8.96 3.70 150.41%
DPS 0.00 3.50 0.00 0.16 0.00 4.50 0.00 -
NAPS 1.17 1.11 1.17 1.13 1.07 1.01 1.06 6.79%
Adjusted Per Share Value based on latest NOSH - 138,711
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.93 7.10 3.43 13.66 10.32 6.73 2.99 137.11%
EPS 2.12 1.34 0.62 2.98 2.08 1.29 0.53 151.77%
DPS 0.00 0.51 0.00 0.02 0.00 0.65 0.00 -
NAPS 0.1688 0.1602 0.1687 0.1631 0.1544 0.1457 0.1528 6.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.10 2.34 2.35 2.39 2.44 2.45 2.40 -
P/RPS 2.77 4.75 9.88 2.52 3.41 5.25 11.56 -61.38%
P/EPS 14.31 25.27 55.04 11.57 16.89 27.34 64.86 -63.45%
EY 6.99 3.96 1.82 8.64 5.92 3.66 1.54 173.88%
DY 0.00 1.50 0.00 0.07 0.00 1.84 0.00 -
P/NAPS 1.79 2.11 2.01 2.12 2.28 2.43 2.26 -14.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 -
Price 2.10 2.22 2.57 2.45 2.38 2.45 2.38 -
P/RPS 2.77 4.51 10.81 2.59 3.33 5.25 11.46 -61.16%
P/EPS 14.31 23.97 60.19 11.86 16.47 27.34 64.32 -63.24%
EY 6.99 4.17 1.66 8.43 6.07 3.66 1.55 172.70%
DY 0.00 1.58 0.00 0.07 0.00 1.84 0.00 -
P/NAPS 1.79 2.00 2.20 2.17 2.22 2.43 2.25 -14.13%

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