[DPHARMA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 27.15%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,068 27,678 27,699 28,105 23,975 26,218 27,493 10.77%
PBT 11,384 9,823 10,468 10,867 7,491 9,685 10,456 5.81%
Tax -2,375 -2,275 -2,909 -2,933 -1,251 -2,318 -2,709 -8.37%
NP 9,009 7,548 7,559 7,934 6,240 7,367 7,747 10.55%
-
NP to SH 9,009 7,548 7,559 7,934 6,240 7,367 7,747 10.55%
-
Tax Rate 20.86% 23.16% 27.79% 26.99% 16.70% 23.93% 25.91% -
Total Cost 23,059 20,130 20,140 20,171 17,735 18,851 19,746 10.86%
-
Net Worth 113,827 152,625 145,632 152,576 144,213 139,526 139,334 -12.57%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 47,174 - - 20,106 - 9,753 -
Div Payout % - 625.00% - - 322.22% - 125.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,827 152,625 145,632 152,576 144,213 139,526 139,334 -12.57%
NOSH 138,813 138,749 138,697 138,706 138,666 139,526 139,334 -0.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 28.09% 27.27% 27.29% 28.23% 26.03% 28.10% 28.18% -
ROE 7.91% 4.95% 5.19% 5.20% 4.33% 5.28% 5.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.10 19.95 19.97 20.26 17.29 18.79 19.73 11.05%
EPS 6.49 5.44 5.45 5.72 4.50 5.28 5.56 10.83%
DPS 0.00 34.00 0.00 0.00 14.50 0.00 7.00 -
NAPS 0.82 1.10 1.05 1.10 1.04 1.00 1.00 -12.36%
Adjusted Per Share Value based on latest NOSH - 138,706
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.33 2.88 2.88 2.92 2.49 2.73 2.86 10.64%
EPS 0.94 0.78 0.79 0.82 0.65 0.77 0.81 10.40%
DPS 0.00 4.90 0.00 0.00 2.09 0.00 1.01 -
NAPS 0.1183 0.1587 0.1514 0.1586 0.1499 0.145 0.1448 -12.57%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.60 2.80 2.64 2.60 2.47 2.68 2.69 -
P/RPS 11.25 14.04 13.22 12.83 14.29 14.26 13.63 -11.97%
P/EPS 40.06 51.47 48.44 45.45 54.89 50.76 48.38 -11.79%
EY 2.50 1.94 2.06 2.20 1.82 1.97 2.07 13.36%
DY 0.00 12.14 0.00 0.00 5.87 0.00 2.60 -
P/NAPS 3.17 2.55 2.51 2.36 2.38 2.68 2.69 11.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 -
Price 2.53 2.73 2.70 2.78 2.54 2.62 2.77 -
P/RPS 10.95 13.69 13.52 13.72 14.69 13.94 14.04 -15.23%
P/EPS 38.98 50.18 49.54 48.60 56.44 49.62 49.82 -15.05%
EY 2.57 1.99 2.02 2.06 1.77 2.02 2.01 17.75%
DY 0.00 12.45 0.00 0.00 5.71 0.00 2.53 -
P/NAPS 3.09 2.48 2.57 2.53 2.44 2.62 2.77 7.53%

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