[DPHARMA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 27.47%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,975 26,218 27,493 27,414 22,895 22,710 26,487 -6.41%
PBT 7,491 9,685 10,456 10,461 8,417 8,217 9,355 -13.73%
Tax -1,251 -2,318 -2,709 -2,837 -2,436 -2,257 -3,690 -51.28%
NP 6,240 7,367 7,747 7,624 5,981 5,960 5,665 6.63%
-
NP to SH 6,240 7,367 7,747 7,624 5,981 5,960 5,665 6.63%
-
Tax Rate 16.70% 23.93% 25.91% 27.12% 28.94% 27.47% 39.44% -
Total Cost 17,735 18,851 19,746 19,790 16,914 16,750 20,822 -10.11%
-
Net Worth 144,213 139,526 139,334 147,741 140,811 128,864 111,722 18.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,106 - 9,753 - 24,398 - - -
Div Payout % 322.22% - 125.90% - 407.93% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 144,213 139,526 139,334 147,741 140,811 128,864 111,722 18.49%
NOSH 138,666 139,526 139,334 139,378 139,417 134,234 131,438 3.62%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.03% 28.10% 28.18% 27.81% 26.12% 26.24% 21.39% -
ROE 4.33% 5.28% 5.56% 5.16% 4.25% 4.63% 5.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.29 18.79 19.73 19.67 16.42 16.92 20.15 -9.67%
EPS 4.50 5.28 5.56 5.47 4.29 4.44 4.31 2.90%
DPS 14.50 0.00 7.00 0.00 17.50 0.00 0.00 -
NAPS 1.04 1.00 1.00 1.06 1.01 0.96 0.85 14.35%
Adjusted Per Share Value based on latest NOSH - 139,378
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.49 2.73 2.86 2.85 2.38 2.36 2.75 -6.38%
EPS 0.65 0.77 0.81 0.79 0.62 0.62 0.59 6.65%
DPS 2.09 0.00 1.01 0.00 2.54 0.00 0.00 -
NAPS 0.1499 0.145 0.1448 0.1536 0.1464 0.134 0.1161 18.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.47 2.68 2.69 2.65 2.30 2.77 2.54 -
P/RPS 14.29 14.26 13.63 13.47 14.01 16.37 12.60 8.72%
P/EPS 54.89 50.76 48.38 48.45 53.61 62.39 58.93 -4.61%
EY 1.82 1.97 2.07 2.06 1.87 1.60 1.70 4.63%
DY 5.87 0.00 2.60 0.00 7.61 0.00 0.00 -
P/NAPS 2.38 2.68 2.69 2.50 2.28 2.89 2.99 -14.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 -
Price 2.54 2.62 2.77 2.67 2.80 2.55 2.74 -
P/RPS 14.69 13.94 14.04 13.57 17.05 15.07 13.60 5.25%
P/EPS 56.44 49.62 49.82 48.81 65.27 57.43 63.57 -7.60%
EY 1.77 2.02 2.01 2.05 1.53 1.74 1.57 8.29%
DY 5.71 0.00 2.53 0.00 6.25 0.00 0.00 -
P/NAPS 2.44 2.62 2.77 2.52 2.77 2.66 3.22 -16.84%

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