[DPHARMA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.61%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 28,105 23,975 26,218 27,493 27,414 22,895 22,710 15.28%
PBT 10,867 7,491 9,685 10,456 10,461 8,417 8,217 20.50%
Tax -2,933 -1,251 -2,318 -2,709 -2,837 -2,436 -2,257 19.10%
NP 7,934 6,240 7,367 7,747 7,624 5,981 5,960 21.03%
-
NP to SH 7,934 6,240 7,367 7,747 7,624 5,981 5,960 21.03%
-
Tax Rate 26.99% 16.70% 23.93% 25.91% 27.12% 28.94% 27.47% -
Total Cost 20,171 17,735 18,851 19,746 19,790 16,914 16,750 13.20%
-
Net Worth 152,576 144,213 139,526 139,334 147,741 140,811 128,864 11.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 20,106 - 9,753 - 24,398 - -
Div Payout % - 322.22% - 125.90% - 407.93% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,576 144,213 139,526 139,334 147,741 140,811 128,864 11.93%
NOSH 138,706 138,666 139,526 139,334 139,378 139,417 134,234 2.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.23% 26.03% 28.10% 28.18% 27.81% 26.12% 26.24% -
ROE 5.20% 4.33% 5.28% 5.56% 5.16% 4.25% 4.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.26 17.29 18.79 19.73 19.67 16.42 16.92 12.77%
EPS 5.72 4.50 5.28 5.56 5.47 4.29 4.44 18.41%
DPS 0.00 14.50 0.00 7.00 0.00 17.50 0.00 -
NAPS 1.10 1.04 1.00 1.00 1.06 1.01 0.96 9.50%
Adjusted Per Share Value based on latest NOSH - 139,334
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.92 2.49 2.72 2.86 2.85 2.38 2.36 15.26%
EPS 0.82 0.65 0.77 0.80 0.79 0.62 0.62 20.50%
DPS 0.00 2.09 0.00 1.01 0.00 2.53 0.00 -
NAPS 0.1585 0.1498 0.1449 0.1447 0.1535 0.1463 0.1339 11.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.60 2.47 2.68 2.69 2.65 2.30 2.77 -
P/RPS 12.83 14.29 14.26 13.63 13.47 14.01 16.37 -15.00%
P/EPS 45.45 54.89 50.76 48.38 48.45 53.61 62.39 -19.05%
EY 2.20 1.82 1.97 2.07 2.06 1.87 1.60 23.67%
DY 0.00 5.87 0.00 2.60 0.00 7.61 0.00 -
P/NAPS 2.36 2.38 2.68 2.69 2.50 2.28 2.89 -12.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 22/02/07 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 -
Price 2.78 2.54 2.62 2.77 2.67 2.80 2.55 -
P/RPS 13.72 14.69 13.94 14.04 13.57 17.05 15.07 -6.07%
P/EPS 48.60 56.44 49.62 49.82 48.81 65.27 57.43 -10.54%
EY 2.06 1.77 2.02 2.01 2.05 1.53 1.74 11.92%
DY 0.00 5.71 0.00 2.53 0.00 6.25 0.00 -
P/NAPS 2.53 2.44 2.62 2.77 2.52 2.77 2.66 -3.28%

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