[DPHARMA] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.68%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 34,062 27,665 29,484 32,411 33,505 27,473 32,068 4.10%
PBT 10,968 9,369 3,612 11,098 10,784 9,846 11,384 -2.45%
Tax -2,485 -2,391 -95 -2,505 -2,804 -2,534 -2,375 3.06%
NP 8,483 6,978 3,517 8,593 7,980 7,312 9,009 -3.93%
-
NP to SH 8,483 6,978 3,517 8,593 7,980 7,312 9,009 -3.93%
-
Tax Rate 22.66% 25.52% 2.63% 22.57% 26.00% 25.74% 20.86% -
Total Cost 25,579 20,687 25,967 23,818 25,525 20,161 23,059 7.16%
-
Net Worth 136,061 137,340 130,671 137,432 129,067 120,710 113,827 12.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 83 - 9,730 - 11,102 - - -
Div Payout % 0.98% - 276.68% - 139.13% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 136,061 137,340 130,671 137,432 129,067 120,710 113,827 12.64%
NOSH 138,837 138,727 139,011 138,820 138,782 138,747 138,813 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 24.90% 25.22% 11.93% 26.51% 23.82% 26.62% 28.09% -
ROE 6.23% 5.08% 2.69% 6.25% 6.18% 6.06% 7.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.53 19.94 21.21 23.35 24.14 19.80 23.10 4.08%
EPS 6.11 5.03 2.53 6.19 5.75 5.27 6.49 -3.94%
DPS 0.06 0.00 7.00 0.00 8.00 0.00 0.00 -
NAPS 0.98 0.99 0.94 0.99 0.93 0.87 0.82 12.63%
Adjusted Per Share Value based on latest NOSH - 138,820
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.54 2.88 3.07 3.37 3.48 2.86 3.33 4.16%
EPS 0.88 0.73 0.37 0.89 0.83 0.76 0.94 -4.30%
DPS 0.01 0.00 1.01 0.00 1.15 0.00 0.00 -
NAPS 0.1414 0.1428 0.1358 0.1429 0.1342 0.1255 0.1183 12.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.13 2.10 2.08 2.22 2.48 2.60 2.60 -
P/RPS 8.68 10.53 9.81 9.51 10.27 13.13 11.25 -15.89%
P/EPS 34.86 41.75 82.21 35.86 43.13 49.34 40.06 -8.86%
EY 2.87 2.40 1.22 2.79 2.32 2.03 2.50 9.64%
DY 0.03 0.00 3.37 0.00 3.23 0.00 0.00 -
P/NAPS 2.17 2.12 2.21 2.24 2.67 2.99 3.17 -22.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 -
Price 2.50 2.34 2.20 2.20 2.30 2.55 2.53 -
P/RPS 10.19 11.73 10.37 9.42 9.53 12.88 10.95 -4.68%
P/EPS 40.92 46.52 86.96 35.54 40.00 48.39 38.98 3.29%
EY 2.44 2.15 1.15 2.81 2.50 2.07 2.57 -3.40%
DY 0.02 0.00 3.18 0.00 3.48 0.00 0.00 -
P/NAPS 2.55 2.36 2.34 2.22 2.47 2.93 3.09 -12.02%

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