[DPHARMA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.91%
YoY- 23.61%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,699 28,105 23,975 26,218 27,493 27,414 22,895 13.57%
PBT 10,468 10,867 7,491 9,685 10,456 10,461 8,417 15.69%
Tax -2,909 -2,933 -1,251 -2,318 -2,709 -2,837 -2,436 12.59%
NP 7,559 7,934 6,240 7,367 7,747 7,624 5,981 16.94%
-
NP to SH 7,559 7,934 6,240 7,367 7,747 7,624 5,981 16.94%
-
Tax Rate 27.79% 26.99% 16.70% 23.93% 25.91% 27.12% 28.94% -
Total Cost 20,140 20,171 17,735 18,851 19,746 19,790 16,914 12.37%
-
Net Worth 145,632 152,576 144,213 139,526 139,334 147,741 140,811 2.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,106 - 9,753 - 24,398 -
Div Payout % - - 322.22% - 125.90% - 407.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 145,632 152,576 144,213 139,526 139,334 147,741 140,811 2.27%
NOSH 138,697 138,706 138,666 139,526 139,334 139,378 139,417 -0.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.29% 28.23% 26.03% 28.10% 28.18% 27.81% 26.12% -
ROE 5.19% 5.20% 4.33% 5.28% 5.56% 5.16% 4.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.97 20.26 17.29 18.79 19.73 19.67 16.42 13.97%
EPS 5.45 5.72 4.50 5.28 5.56 5.47 4.29 17.35%
DPS 0.00 0.00 14.50 0.00 7.00 0.00 17.50 -
NAPS 1.05 1.10 1.04 1.00 1.00 1.06 1.01 2.63%
Adjusted Per Share Value based on latest NOSH - 139,526
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.88 2.92 2.49 2.73 2.86 2.85 2.38 13.59%
EPS 0.79 0.82 0.65 0.77 0.81 0.79 0.62 17.58%
DPS 0.00 0.00 2.09 0.00 1.01 0.00 2.54 -
NAPS 0.1514 0.1586 0.1499 0.145 0.1448 0.1536 0.1464 2.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.64 2.60 2.47 2.68 2.69 2.65 2.30 -
P/RPS 13.22 12.83 14.29 14.26 13.63 13.47 14.01 -3.80%
P/EPS 48.44 45.45 54.89 50.76 48.38 48.45 53.61 -6.55%
EY 2.06 2.20 1.82 1.97 2.07 2.06 1.87 6.68%
DY 0.00 0.00 5.87 0.00 2.60 0.00 7.61 -
P/NAPS 2.51 2.36 2.38 2.68 2.69 2.50 2.28 6.63%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 -
Price 2.70 2.78 2.54 2.62 2.77 2.67 2.80 -
P/RPS 13.52 13.72 14.69 13.94 14.04 13.57 17.05 -14.36%
P/EPS 49.54 48.60 56.44 49.62 49.82 48.81 65.27 -16.83%
EY 2.02 2.06 1.77 2.02 2.01 2.05 1.53 20.40%
DY 0.00 0.00 5.71 0.00 2.53 0.00 6.25 -
P/NAPS 2.57 2.53 2.44 2.62 2.77 2.52 2.77 -4.88%

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