[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 39.07%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 93,389 60,977 27,473 115,551 83,482 55,804 28,105 122.19%
PBT 31,729 20,630 9,846 42,587 31,158 21,334 10,867 103.88%
Tax -7,844 -5,339 -2,534 -10,544 -8,117 -5,842 -2,933 92.32%
NP 23,885 15,291 7,312 32,043 23,041 15,492 7,934 108.07%
-
NP to SH 23,885 15,291 7,312 32,043 23,041 15,492 7,934 108.07%
-
Tax Rate 24.72% 25.88% 25.74% 24.76% 26.05% 27.38% 26.99% -
Total Cost 69,504 45,686 20,161 83,508 60,441 40,312 20,171 127.61%
-
Net Worth 137,397 129,043 120,710 113,794 152,681 145,758 152,576 -6.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,102 11,100 - 66,611 66,624 - - -
Div Payout % 46.48% 72.60% - 207.88% 289.16% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 137,397 129,043 120,710 113,794 152,681 145,758 152,576 -6.72%
NOSH 138,785 138,756 138,747 138,774 138,801 138,817 138,706 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.58% 25.08% 26.62% 27.73% 27.60% 27.76% 28.23% -
ROE 17.38% 11.85% 6.06% 28.16% 15.09% 10.63% 5.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.29 43.95 19.80 83.27 60.15 40.20 20.26 122.12%
EPS 17.21 11.02 5.27 23.09 16.60 11.16 5.72 107.99%
DPS 8.00 8.00 0.00 48.00 48.00 0.00 0.00 -
NAPS 0.99 0.93 0.87 0.82 1.10 1.05 1.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 138,813
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.71 6.34 2.86 12.01 8.68 5.80 2.92 122.30%
EPS 2.48 1.59 0.76 3.33 2.40 1.61 0.82 108.71%
DPS 1.15 1.15 0.00 6.92 6.93 0.00 0.00 -
NAPS 0.1428 0.1341 0.1255 0.1183 0.1587 0.1515 0.1586 -6.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.22 2.48 2.60 2.60 2.80 2.64 2.60 -
P/RPS 3.30 5.64 13.13 3.12 4.66 6.57 12.83 -59.45%
P/EPS 12.90 22.50 49.34 11.26 16.87 23.66 45.45 -56.71%
EY 7.75 4.44 2.03 8.88 5.93 4.23 2.20 130.98%
DY 3.60 3.23 0.00 18.46 17.14 0.00 0.00 -
P/NAPS 2.24 2.67 2.99 3.17 2.55 2.51 2.36 -3.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 -
Price 2.20 2.30 2.55 2.53 2.73 2.70 2.78 -
P/RPS 3.27 5.23 12.88 3.04 4.54 6.72 13.72 -61.45%
P/EPS 12.78 20.87 48.39 10.96 16.45 24.19 48.60 -58.85%
EY 7.82 4.79 2.07 9.13 6.08 4.13 2.06 142.75%
DY 3.64 3.48 0.00 18.97 17.58 0.00 0.00 -
P/NAPS 2.22 2.47 2.93 3.09 2.48 2.57 2.53 -8.32%

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