[DPHARMA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 101.61%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 28,105 105,100 81,125 54,907 27,414 94,298 71,402 -46.32%
PBT 10,867 38,094 30,602 20,917 10,461 33,459 25,040 -42.70%
Tax -2,933 -9,115 -7,864 -5,546 -2,837 -9,946 -7,510 -46.60%
NP 7,934 28,979 22,738 15,371 7,624 23,513 17,530 -41.07%
-
NP to SH 7,934 28,979 22,738 15,371 7,624 23,513 17,530 -41.07%
-
Tax Rate 26.99% 23.93% 25.70% 26.51% 27.12% 29.73% 29.99% -
Total Cost 20,171 76,121 58,387 39,536 19,790 70,785 53,872 -48.08%
-
Net Worth 152,576 144,270 139,411 139,356 147,741 135,388 127,298 12.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 29,825 9,758 9,754 - 23,458 - -
Div Payout % - 102.92% 42.92% 63.46% - 99.77% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,576 144,270 139,411 139,356 147,741 135,388 127,298 12.84%
NOSH 138,706 138,721 139,411 139,356 139,378 134,047 132,602 3.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.23% 27.57% 28.03% 27.99% 27.81% 24.93% 24.55% -
ROE 5.20% 20.09% 16.31% 11.03% 5.16% 17.37% 13.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.26 75.76 58.19 39.40 19.67 70.35 53.85 -47.91%
EPS 5.72 20.89 16.31 11.03 5.47 17.54 13.22 -42.82%
DPS 0.00 21.50 7.00 7.00 0.00 17.50 0.00 -
NAPS 1.10 1.04 1.00 1.00 1.06 1.01 0.96 9.50%
Adjusted Per Share Value based on latest NOSH - 139,334
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.92 10.93 8.43 5.71 2.85 9.80 7.42 -46.32%
EPS 0.82 3.01 2.36 1.60 0.79 2.44 1.82 -41.25%
DPS 0.00 3.10 1.01 1.01 0.00 2.44 0.00 -
NAPS 0.1586 0.15 0.1449 0.1449 0.1536 0.1407 0.1323 12.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.60 2.47 2.68 2.69 2.65 2.30 2.77 -
P/RPS 12.83 3.26 4.61 6.83 13.47 3.27 5.14 84.11%
P/EPS 45.45 11.82 16.43 24.39 48.45 13.11 20.95 67.66%
EY 2.20 8.46 6.09 4.10 2.06 7.63 4.77 -40.33%
DY 0.00 8.70 2.61 2.60 0.00 7.61 0.00 -
P/NAPS 2.36 2.38 2.68 2.69 2.50 2.28 2.89 -12.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 -
Price 2.78 2.54 2.62 2.77 2.67 2.80 2.55 -
P/RPS 13.72 3.35 4.50 7.03 13.57 3.98 4.74 103.23%
P/EPS 48.60 12.16 16.06 25.11 48.81 15.96 19.29 85.25%
EY 2.06 8.22 6.23 3.98 2.05 6.26 5.18 -45.95%
DY 0.00 8.46 2.67 2.53 0.00 6.25 0.00 -
P/NAPS 2.53 2.44 2.62 2.77 2.52 2.77 2.66 -3.28%

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