[DPHARMA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 121.55%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 28,796 123,766 93,916 61,728 27,665 122,872 93,389 -54.39%
PBT 6,792 38,215 29,605 20,337 9,369 35,340 31,729 -64.24%
Tax -1,662 -7,982 -7,216 -4,877 -2,391 -7,937 -7,844 -64.49%
NP 5,130 30,233 22,389 15,460 6,978 27,403 23,885 -64.16%
-
NP to SH 5,130 30,233 22,389 15,460 6,978 27,403 23,885 -64.16%
-
Tax Rate 24.47% 20.89% 24.37% 23.98% 25.52% 22.46% 24.72% -
Total Cost 23,666 93,533 71,527 46,268 20,687 95,469 69,504 -51.27%
-
Net Worth 146,967 142,975 142,967 136,003 137,340 130,490 137,397 4.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 24,985 83 83 - 20,822 11,102 -
Div Payout % - 82.64% 0.37% 0.54% - 75.99% 46.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 146,967 142,975 142,967 136,003 137,340 130,490 137,397 4.59%
NOSH 138,648 138,810 138,803 138,779 138,727 138,819 138,785 -0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.81% 24.43% 23.84% 25.05% 25.22% 22.30% 25.58% -
ROE 3.49% 21.15% 15.66% 11.37% 5.08% 21.00% 17.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.77 89.16 67.66 44.48 19.94 88.51 67.29 -54.35%
EPS 3.70 21.78 16.13 11.14 5.03 19.74 17.21 -64.14%
DPS 0.00 18.00 0.06 0.06 0.00 15.00 8.00 -
NAPS 1.06 1.03 1.03 0.98 0.99 0.94 0.99 4.66%
Adjusted Per Share Value based on latest NOSH - 138,837
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.99 12.87 9.76 6.42 2.88 12.77 9.71 -54.43%
EPS 0.53 3.14 2.33 1.61 0.73 2.85 2.48 -64.28%
DPS 0.00 2.60 0.01 0.01 0.00 2.16 1.15 -
NAPS 0.1528 0.1486 0.1486 0.1414 0.1428 0.1357 0.1428 4.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.40 2.40 2.58 2.13 2.10 2.08 2.22 -
P/RPS 11.56 2.69 3.81 4.79 10.53 2.35 3.30 130.83%
P/EPS 64.86 11.02 16.00 19.12 41.75 10.54 12.90 193.77%
EY 1.54 9.08 6.25 5.23 2.40 9.49 7.75 -65.98%
DY 0.00 7.50 0.02 0.03 0.00 7.21 3.60 -
P/NAPS 2.26 2.33 2.50 2.17 2.12 2.21 2.24 0.59%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 -
Price 2.38 2.33 2.49 2.50 2.34 2.20 2.20 -
P/RPS 11.46 2.61 3.68 5.62 11.73 2.49 3.27 130.89%
P/EPS 64.32 10.70 15.44 22.44 46.52 11.14 12.78 193.97%
EY 1.55 9.35 6.48 4.46 2.15 8.97 7.82 -66.03%
DY 0.00 7.73 0.02 0.02 0.00 6.82 3.64 -
P/NAPS 2.25 2.26 2.42 2.55 2.36 2.34 2.22 0.89%

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