[DPHARMA] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -34.8%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 79,470 89,401 79,372 56,308 45,599 51,024 44,819 46.44%
PBT 9,941 17,529 11,621 8,407 12,198 13,921 11,287 -8.11%
Tax -2,113 0 -2,998 -2,559 -3,229 0 -2,605 -13.01%
NP 7,828 17,529 8,623 5,848 8,969 13,921 8,682 -6.66%
-
NP to SH 7,843 15,335 8,623 5,848 8,969 11,119 8,682 -6.54%
-
Tax Rate 21.26% 0.00% 25.80% 30.44% 26.47% 0.00% 23.08% -
Total Cost 71,642 71,872 70,749 50,460 36,630 37,103 36,137 57.74%
-
Net Worth 457,492 270,177 268,509 189,815 205,045 192,951 187,531 81.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 9,172 - 5,582 - 20,128 - -
Div Payout % - 59.82% - 95.47% - 181.02% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 457,492 270,177 268,509 189,815 205,045 192,951 187,531 81.12%
NOSH 278,959 278,959 278,959 139,570 139,486 138,813 138,912 59.10%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.85% 19.61% 10.86% 10.39% 19.67% 27.28% 19.37% -
ROE 1.71% 5.68% 3.21% 3.08% 4.37% 5.76% 4.63% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.49 53.61 47.59 40.34 32.69 36.76 32.26 -7.94%
EPS 2.81 9.19 5.17 4.19 6.43 8.01 6.25 -41.28%
DPS 0.00 5.50 0.00 4.00 0.00 14.50 0.00 -
NAPS 1.64 1.62 1.61 1.36 1.47 1.39 1.35 13.83%
Adjusted Per Share Value based on latest NOSH - 139,570
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.26 9.29 8.25 5.85 4.74 5.30 4.66 46.41%
EPS 0.81 1.59 0.90 0.61 0.93 1.16 0.90 -6.77%
DPS 0.00 0.95 0.00 0.58 0.00 2.09 0.00 -
NAPS 0.4752 0.2807 0.2789 0.1972 0.213 0.2004 0.1948 81.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.55 2.62 2.72 2.65 3.88 2.50 3.17 -
P/RPS 8.95 4.89 5.72 6.57 11.87 6.80 9.83 -6.05%
P/EPS 90.70 28.49 52.61 63.25 60.34 31.21 50.72 47.27%
EY 1.10 3.51 1.90 1.58 1.66 3.20 1.97 -32.16%
DY 0.00 2.10 0.00 1.51 0.00 5.80 0.00 -
P/NAPS 1.55 1.62 1.69 1.95 2.64 1.80 2.35 -24.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 -
Price 2.40 2.61 2.70 2.40 3.90 2.92 3.01 -
P/RPS 8.42 4.87 5.67 5.95 11.93 7.94 9.33 -6.60%
P/EPS 85.36 28.39 52.22 57.28 60.65 36.45 48.16 46.40%
EY 1.17 3.52 1.91 1.75 1.65 2.74 2.08 -31.83%
DY 0.00 2.11 0.00 1.67 0.00 4.97 0.00 -
P/NAPS 1.46 1.61 1.68 1.76 2.65 2.10 2.23 -24.58%

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