[DPHARMA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.73%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 60,977 27,473 115,551 83,482 55,804 28,105 105,100 -30.46%
PBT 20,630 9,846 42,587 31,158 21,334 10,867 38,094 -33.58%
Tax -5,339 -2,534 -10,544 -8,117 -5,842 -2,933 -9,115 -30.01%
NP 15,291 7,312 32,043 23,041 15,492 7,934 28,979 -34.72%
-
NP to SH 15,291 7,312 32,043 23,041 15,492 7,934 28,979 -34.72%
-
Tax Rate 25.88% 25.74% 24.76% 26.05% 27.38% 26.99% 23.93% -
Total Cost 45,686 20,161 83,508 60,441 40,312 20,171 76,121 -28.87%
-
Net Worth 129,043 120,710 113,794 152,681 145,758 152,576 144,270 -7.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,100 - 66,611 66,624 - - 29,825 -48.29%
Div Payout % 72.60% - 207.88% 289.16% - - 102.92% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,043 120,710 113,794 152,681 145,758 152,576 144,270 -7.17%
NOSH 138,756 138,747 138,774 138,801 138,817 138,706 138,721 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.08% 26.62% 27.73% 27.60% 27.76% 28.23% 27.57% -
ROE 11.85% 6.06% 28.16% 15.09% 10.63% 5.20% 20.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.95 19.80 83.27 60.15 40.20 20.26 75.76 -30.46%
EPS 11.02 5.27 23.09 16.60 11.16 5.72 20.89 -34.73%
DPS 8.00 0.00 48.00 48.00 0.00 0.00 21.50 -48.29%
NAPS 0.93 0.87 0.82 1.10 1.05 1.10 1.04 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,749
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.34 2.86 12.01 8.68 5.80 2.92 10.93 -30.47%
EPS 1.59 0.76 3.33 2.40 1.61 0.82 3.01 -34.67%
DPS 1.15 0.00 6.92 6.93 0.00 0.00 3.10 -48.40%
NAPS 0.1341 0.1255 0.1183 0.1587 0.1515 0.1586 0.15 -7.20%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.60 2.60 2.80 2.64 2.60 2.47 -
P/RPS 5.64 13.13 3.12 4.66 6.57 12.83 3.26 44.16%
P/EPS 22.50 49.34 11.26 16.87 23.66 45.45 11.82 53.65%
EY 4.44 2.03 8.88 5.93 4.23 2.20 8.46 -34.96%
DY 3.23 0.00 18.46 17.14 0.00 0.00 8.70 -48.37%
P/NAPS 2.67 2.99 3.17 2.55 2.51 2.36 2.38 7.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 -
Price 2.30 2.55 2.53 2.73 2.70 2.78 2.54 -
P/RPS 5.23 12.88 3.04 4.54 6.72 13.72 3.35 34.61%
P/EPS 20.87 48.39 10.96 16.45 24.19 48.60 12.16 43.39%
EY 4.79 2.07 9.13 6.08 4.13 2.06 8.22 -30.25%
DY 3.48 0.00 18.97 17.58 0.00 0.00 8.46 -44.71%
P/NAPS 2.47 2.93 3.09 2.48 2.57 2.53 2.44 0.81%

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