[DPHARMA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.3%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 27,678 27,699 28,105 23,975 26,218 27,493 27,414 0.64%
PBT 9,823 10,468 10,867 7,491 9,685 10,456 10,461 -4.10%
Tax -2,275 -2,909 -2,933 -1,251 -2,318 -2,709 -2,837 -13.67%
NP 7,548 7,559 7,934 6,240 7,367 7,747 7,624 -0.66%
-
NP to SH 7,548 7,559 7,934 6,240 7,367 7,747 7,624 -0.66%
-
Tax Rate 23.16% 27.79% 26.99% 16.70% 23.93% 25.91% 27.12% -
Total Cost 20,130 20,140 20,171 17,735 18,851 19,746 19,790 1.14%
-
Net Worth 152,625 145,632 152,576 144,213 139,526 139,334 147,741 2.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 47,174 - - 20,106 - 9,753 - -
Div Payout % 625.00% - - 322.22% - 125.90% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,625 145,632 152,576 144,213 139,526 139,334 147,741 2.18%
NOSH 138,749 138,697 138,706 138,666 139,526 139,334 139,378 -0.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.27% 27.29% 28.23% 26.03% 28.10% 28.18% 27.81% -
ROE 4.95% 5.19% 5.20% 4.33% 5.28% 5.56% 5.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.95 19.97 20.26 17.29 18.79 19.73 19.67 0.94%
EPS 5.44 5.45 5.72 4.50 5.28 5.56 5.47 -0.36%
DPS 34.00 0.00 0.00 14.50 0.00 7.00 0.00 -
NAPS 1.10 1.05 1.10 1.04 1.00 1.00 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 138,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.88 2.88 2.92 2.49 2.73 2.86 2.85 0.69%
EPS 0.78 0.79 0.82 0.65 0.77 0.81 0.79 -0.84%
DPS 4.90 0.00 0.00 2.09 0.00 1.01 0.00 -
NAPS 0.1587 0.1514 0.1586 0.1499 0.145 0.1448 0.1536 2.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.80 2.64 2.60 2.47 2.68 2.69 2.65 -
P/RPS 14.04 13.22 12.83 14.29 14.26 13.63 13.47 2.79%
P/EPS 51.47 48.44 45.45 54.89 50.76 48.38 48.45 4.10%
EY 1.94 2.06 2.20 1.82 1.97 2.07 2.06 -3.91%
DY 12.14 0.00 0.00 5.87 0.00 2.60 0.00 -
P/NAPS 2.55 2.51 2.36 2.38 2.68 2.69 2.50 1.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 -
Price 2.73 2.70 2.78 2.54 2.62 2.77 2.67 -
P/RPS 13.69 13.52 13.72 14.69 13.94 14.04 13.57 0.58%
P/EPS 50.18 49.54 48.60 56.44 49.62 49.82 48.81 1.86%
EY 1.99 2.02 2.06 1.77 2.02 2.01 2.05 -1.95%
DY 12.45 0.00 0.00 5.71 0.00 2.53 0.00 -
P/NAPS 2.48 2.57 2.53 2.44 2.62 2.77 2.52 -1.06%

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