[DPHARMA] YoY Annualized 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- 9.51%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 115,184 110,660 109,892 112,420 109,656 88,820 77,500 6.82%
PBT 27,168 37,476 39,384 43,468 41,844 29,872 28,352 -0.70%
Tax -6,648 -9,564 -10,136 -11,732 -11,348 -6,252 -5,852 2.14%
NP 20,520 27,912 29,248 31,736 30,496 23,620 22,500 -1.52%
-
NP to SH 20,520 27,912 29,248 31,736 30,496 23,620 22,500 -1.52%
-
Tax Rate 24.47% 25.52% 25.74% 26.99% 27.12% 20.93% 20.64% -
Total Cost 94,664 82,748 80,644 80,684 79,160 65,200 55,000 9.46%
-
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
NOSH 138,648 138,727 138,747 138,706 139,378 132,102 59,968 14.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.81% 25.22% 26.62% 28.23% 27.81% 26.59% 29.03% -
ROE 13.96% 20.32% 24.23% 20.80% 20.64% 21.04% 24.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 83.08 79.77 79.20 81.05 78.68 67.24 129.24 -7.09%
EPS 14.80 20.12 21.08 22.88 21.88 17.88 37.52 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.87 1.10 1.06 0.85 1.55 -6.13%
Adjusted Per Share Value based on latest NOSH - 138,706
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.97 11.50 11.42 11.69 11.40 9.23 8.06 6.81%
EPS 2.13 2.90 3.04 3.30 3.17 2.46 2.34 -1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1428 0.1255 0.1586 0.1536 0.1167 0.0966 7.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.40 2.10 2.60 2.60 2.65 2.38 2.34 -
P/RPS 2.89 2.63 3.28 3.21 3.37 3.54 1.81 8.10%
P/EPS 16.22 10.44 12.33 11.36 12.11 13.31 6.24 17.24%
EY 6.17 9.58 8.11 8.80 8.26 7.51 16.03 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.12 2.99 2.36 2.50 2.80 1.51 6.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 21/05/08 21/05/07 18/05/06 26/05/05 27/05/04 -
Price 2.38 2.34 2.55 2.78 2.67 2.45 2.22 -
P/RPS 2.86 2.93 3.22 3.43 3.39 3.64 1.72 8.84%
P/EPS 16.08 11.63 12.10 12.15 12.20 13.70 5.92 18.11%
EY 6.22 8.60 8.27 8.23 8.19 7.30 16.90 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.36 2.93 2.53 2.52 2.88 1.43 7.84%

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