[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.62%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 115,551 83,482 55,804 28,105 105,100 81,125 54,907 63.99%
PBT 42,587 31,158 21,334 10,867 38,094 30,602 20,917 60.43%
Tax -10,544 -8,117 -5,842 -2,933 -9,115 -7,864 -5,546 53.28%
NP 32,043 23,041 15,492 7,934 28,979 22,738 15,371 62.96%
-
NP to SH 32,043 23,041 15,492 7,934 28,979 22,738 15,371 62.96%
-
Tax Rate 24.76% 26.05% 27.38% 26.99% 23.93% 25.70% 26.51% -
Total Cost 83,508 60,441 40,312 20,171 76,121 58,387 39,536 64.39%
-
Net Worth 113,794 152,681 145,758 152,576 144,270 139,411 139,356 -12.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 66,611 66,624 - - 29,825 9,758 9,754 258.69%
Div Payout % 207.88% 289.16% - - 102.92% 42.92% 63.46% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,794 152,681 145,758 152,576 144,270 139,411 139,356 -12.60%
NOSH 138,774 138,801 138,817 138,706 138,721 139,411 139,356 -0.27%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 27.73% 27.60% 27.76% 28.23% 27.57% 28.03% 27.99% -
ROE 28.16% 15.09% 10.63% 5.20% 20.09% 16.31% 11.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.27 60.15 40.20 20.26 75.76 58.19 39.40 64.46%
EPS 23.09 16.60 11.16 5.72 20.89 16.31 11.03 63.42%
DPS 48.00 48.00 0.00 0.00 21.50 7.00 7.00 259.67%
NAPS 0.82 1.10 1.05 1.10 1.04 1.00 1.00 -12.36%
Adjusted Per Share Value based on latest NOSH - 138,706
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.01 8.68 5.80 2.92 10.93 8.43 5.71 63.93%
EPS 3.33 2.40 1.61 0.82 3.01 2.36 1.60 62.79%
DPS 6.92 6.93 0.00 0.00 3.10 1.01 1.01 259.47%
NAPS 0.1183 0.1587 0.1515 0.1586 0.15 0.1449 0.1449 -12.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.60 2.80 2.64 2.60 2.47 2.68 2.69 -
P/RPS 3.12 4.66 6.57 12.83 3.26 4.61 6.83 -40.60%
P/EPS 11.26 16.87 23.66 45.45 11.82 16.43 24.39 -40.18%
EY 8.88 5.93 4.23 2.20 8.46 6.09 4.10 67.16%
DY 18.46 17.14 0.00 0.00 8.70 2.61 2.60 268.09%
P/NAPS 3.17 2.55 2.51 2.36 2.38 2.68 2.69 11.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 -
Price 2.53 2.73 2.70 2.78 2.54 2.62 2.77 -
P/RPS 3.04 4.54 6.72 13.72 3.35 4.50 7.03 -42.72%
P/EPS 10.96 16.45 24.19 48.60 12.16 16.06 25.11 -42.37%
EY 9.13 6.08 4.13 2.06 8.22 6.23 3.98 73.67%
DY 18.97 17.58 0.00 0.00 8.46 2.67 2.53 281.68%
P/NAPS 3.09 2.48 2.57 2.53 2.44 2.62 2.77 7.53%

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