[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -67.58%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 105,100 81,125 54,907 27,414 94,298 71,402 48,692 66.78%
PBT 38,094 30,602 20,917 10,461 33,459 25,040 16,823 72.18%
Tax -9,115 -7,864 -5,546 -2,837 -9,946 -7,510 -5,253 44.25%
NP 28,979 22,738 15,371 7,624 23,513 17,530 11,570 84.12%
-
NP to SH 28,979 22,738 15,371 7,624 23,513 17,530 11,570 84.12%
-
Tax Rate 23.93% 25.70% 26.51% 27.12% 29.73% 29.99% 31.23% -
Total Cost 76,121 58,387 39,536 19,790 70,785 53,872 37,122 61.19%
-
Net Worth 144,270 139,411 139,356 147,741 135,388 127,298 112,010 18.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 29,825 9,758 9,754 - 23,458 - - -
Div Payout % 102.92% 42.92% 63.46% - 99.77% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 144,270 139,411 139,356 147,741 135,388 127,298 112,010 18.32%
NOSH 138,721 139,411 139,356 139,378 134,047 132,602 131,776 3.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.57% 28.03% 27.99% 27.81% 24.93% 24.55% 23.76% -
ROE 20.09% 16.31% 11.03% 5.16% 17.37% 13.77% 10.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.76 58.19 39.40 19.67 70.35 53.85 36.95 61.18%
EPS 20.89 16.31 11.03 5.47 17.54 13.22 8.78 77.94%
DPS 21.50 7.00 7.00 0.00 17.50 0.00 0.00 -
NAPS 1.04 1.00 1.00 1.06 1.01 0.96 0.85 14.35%
Adjusted Per Share Value based on latest NOSH - 139,378
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.93 8.43 5.71 2.85 9.80 7.42 5.06 66.86%
EPS 3.01 2.36 1.60 0.79 2.44 1.82 1.20 84.30%
DPS 3.10 1.01 1.01 0.00 2.44 0.00 0.00 -
NAPS 0.15 0.1449 0.1449 0.1536 0.1407 0.1323 0.1164 18.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.47 2.68 2.69 2.65 2.30 2.77 2.54 -
P/RPS 3.26 4.61 6.83 13.47 3.27 5.14 6.87 -39.07%
P/EPS 11.82 16.43 24.39 48.45 13.11 20.95 28.93 -44.84%
EY 8.46 6.09 4.10 2.06 7.63 4.77 3.46 81.19%
DY 8.70 2.61 2.60 0.00 7.61 0.00 0.00 -
P/NAPS 2.38 2.68 2.69 2.50 2.28 2.89 2.99 -14.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 -
Price 2.54 2.62 2.77 2.67 2.80 2.55 2.74 -
P/RPS 3.35 4.50 7.03 13.57 3.98 4.74 7.42 -41.06%
P/EPS 12.16 16.06 25.11 48.81 15.96 19.29 31.21 -46.56%
EY 8.22 6.23 3.98 2.05 6.26 5.18 3.20 87.24%
DY 8.46 2.67 2.53 0.00 6.25 0.00 0.00 -
P/NAPS 2.44 2.62 2.77 2.52 2.77 2.66 3.22 -16.84%

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