[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.45%
YoY- 23.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 83,482 55,804 28,105 105,100 81,125 54,907 27,414 109.95%
PBT 31,158 21,334 10,867 38,094 30,602 20,917 10,461 106.87%
Tax -8,117 -5,842 -2,933 -9,115 -7,864 -5,546 -2,837 101.40%
NP 23,041 15,492 7,934 28,979 22,738 15,371 7,624 108.89%
-
NP to SH 23,041 15,492 7,934 28,979 22,738 15,371 7,624 108.89%
-
Tax Rate 26.05% 27.38% 26.99% 23.93% 25.70% 26.51% 27.12% -
Total Cost 60,441 40,312 20,171 76,121 58,387 39,536 19,790 110.35%
-
Net Worth 152,681 145,758 152,576 144,270 139,411 139,356 147,741 2.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 66,624 - - 29,825 9,758 9,754 - -
Div Payout % 289.16% - - 102.92% 42.92% 63.46% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 152,681 145,758 152,576 144,270 139,411 139,356 147,741 2.21%
NOSH 138,801 138,817 138,706 138,721 139,411 139,356 139,378 -0.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.60% 27.76% 28.23% 27.57% 28.03% 27.99% 27.81% -
ROE 15.09% 10.63% 5.20% 20.09% 16.31% 11.03% 5.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.15 40.20 20.26 75.76 58.19 39.40 19.67 110.53%
EPS 16.60 11.16 5.72 20.89 16.31 11.03 5.47 109.46%
DPS 48.00 0.00 0.00 21.50 7.00 7.00 0.00 -
NAPS 1.10 1.05 1.10 1.04 1.00 1.00 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 138,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.67 5.80 2.92 10.92 8.43 5.70 2.85 109.80%
EPS 2.39 1.61 0.82 3.01 2.36 1.60 0.79 109.03%
DPS 6.92 0.00 0.00 3.10 1.01 1.01 0.00 -
NAPS 0.1586 0.1514 0.1585 0.1499 0.1448 0.1448 0.1535 2.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.80 2.64 2.60 2.47 2.68 2.69 2.65 -
P/RPS 4.66 6.57 12.83 3.26 4.61 6.83 13.47 -50.68%
P/EPS 16.87 23.66 45.45 11.82 16.43 24.39 48.45 -50.47%
EY 5.93 4.23 2.20 8.46 6.09 4.10 2.06 102.23%
DY 17.14 0.00 0.00 8.70 2.61 2.60 0.00 -
P/NAPS 2.55 2.51 2.36 2.38 2.68 2.69 2.50 1.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 -
Price 2.73 2.70 2.78 2.54 2.62 2.77 2.67 -
P/RPS 4.54 6.72 13.72 3.35 4.50 7.03 13.57 -51.77%
P/EPS 16.45 24.19 48.60 12.16 16.06 25.11 48.81 -51.53%
EY 6.08 4.13 2.06 8.22 6.23 3.98 2.05 106.29%
DY 17.58 0.00 0.00 8.46 2.67 2.53 0.00 -
P/NAPS 2.48 2.57 2.53 2.44 2.62 2.77 2.52 -1.06%

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