[DPHARMA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.37%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 109,892 115,551 111,309 111,608 112,420 105,100 108,166 1.06%
PBT 39,384 42,587 41,544 42,668 43,468 38,094 40,802 -2.32%
Tax -10,136 -10,544 -10,822 -11,684 -11,732 -9,115 -10,485 -2.22%
NP 29,248 32,043 30,721 30,984 31,736 28,979 30,317 -2.36%
-
NP to SH 29,248 32,043 30,721 30,984 31,736 28,979 30,317 -2.36%
-
Tax Rate 25.74% 24.76% 26.05% 27.38% 26.99% 23.93% 25.70% -
Total Cost 80,644 83,508 80,588 80,624 80,684 76,121 77,849 2.37%
-
Net Worth 120,710 113,794 152,681 145,758 152,576 144,270 139,411 -9.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 66,611 88,832 - - 29,825 13,011 -
Div Payout % - 207.88% 289.16% - - 102.92% 42.92% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 120,710 113,794 152,681 145,758 152,576 144,270 139,411 -9.14%
NOSH 138,747 138,774 138,801 138,817 138,706 138,721 139,411 -0.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.62% 27.73% 27.60% 27.76% 28.23% 27.57% 28.03% -
ROE 24.23% 28.16% 20.12% 21.26% 20.80% 20.09% 21.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.20 83.27 80.19 80.40 81.05 75.76 77.59 1.37%
EPS 21.08 23.09 22.13 22.32 22.88 20.89 21.75 -2.06%
DPS 0.00 48.00 64.00 0.00 0.00 21.50 9.33 -
NAPS 0.87 0.82 1.10 1.05 1.10 1.04 1.00 -8.85%
Adjusted Per Share Value based on latest NOSH - 138,697
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.42 12.00 11.56 11.59 11.68 10.92 11.24 1.06%
EPS 3.04 3.33 3.19 3.22 3.30 3.01 3.15 -2.33%
DPS 0.00 6.92 9.23 0.00 0.00 3.10 1.35 -
NAPS 0.1254 0.1182 0.1586 0.1514 0.1585 0.1499 0.1448 -9.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.60 2.60 2.80 2.64 2.60 2.47 2.68 -
P/RPS 3.28 3.12 3.49 3.28 3.21 3.26 3.45 -3.30%
P/EPS 12.33 11.26 12.65 11.83 11.36 11.82 12.32 0.05%
EY 8.11 8.88 7.90 8.45 8.80 8.46 8.11 0.00%
DY 0.00 18.46 22.86 0.00 0.00 8.70 3.48 -
P/NAPS 2.99 3.17 2.55 2.51 2.36 2.38 2.68 7.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 -
Price 2.55 2.53 2.73 2.70 2.78 2.54 2.62 -
P/RPS 3.22 3.04 3.40 3.36 3.43 3.35 3.38 -3.17%
P/EPS 12.10 10.96 12.33 12.10 12.15 12.16 12.05 0.27%
EY 8.27 9.13 8.11 8.27 8.23 8.22 8.30 -0.24%
DY 0.00 18.97 23.44 0.00 0.00 8.46 3.56 -
P/NAPS 2.93 3.09 2.48 2.57 2.53 2.44 2.62 7.73%

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