[DPHARMA] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 42.42%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 32,984 32,195 34,464 35,982 28,796 29,850 32,188 1.64%
PBT 7,875 8,607 10,221 9,790 6,792 8,610 9,268 -10.29%
Tax -1,951 7 -2,602 -2,484 -1,662 -766 -2,339 -11.39%
NP 5,924 8,614 7,619 7,306 5,130 7,844 6,929 -9.92%
-
NP to SH 5,924 8,614 7,619 7,306 5,130 7,844 6,929 -9.92%
-
Tax Rate 24.77% -0.08% 25.46% 25.37% 24.47% 8.90% 25.24% -
Total Cost 27,060 23,581 26,845 28,676 23,666 22,006 25,259 4.70%
-
Net Worth 162,320 156,744 148,494 140,286 146,967 142,996 143,023 8.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 152 - 6,250 - 16,659 - -
Div Payout % - 1.77% - 85.55% - 212.39% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 162,320 156,744 148,494 140,286 146,967 142,996 143,023 8.81%
NOSH 138,735 138,711 138,779 138,897 138,648 138,831 138,857 -0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.96% 26.76% 22.11% 20.30% 17.81% 26.28% 21.53% -
ROE 3.65% 5.50% 5.13% 5.21% 3.49% 5.49% 4.84% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.77 23.21 24.83 25.91 20.77 21.50 23.18 1.69%
EPS 4.27 6.21 5.49 5.26 3.70 5.65 4.99 -9.87%
DPS 0.00 0.11 0.00 4.50 0.00 12.00 0.00 -
NAPS 1.17 1.13 1.07 1.01 1.06 1.03 1.03 8.87%
Adjusted Per Share Value based on latest NOSH - 138,897
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.43 3.35 3.58 3.74 2.99 3.10 3.35 1.58%
EPS 0.62 0.90 0.79 0.76 0.53 0.82 0.72 -9.49%
DPS 0.00 0.02 0.00 0.65 0.00 1.73 0.00 -
NAPS 0.1687 0.1629 0.1544 0.1458 0.1528 0.1487 0.1487 8.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.35 2.39 2.44 2.45 2.40 2.40 2.58 -
P/RPS 9.88 10.30 9.83 9.46 11.56 11.16 11.13 -7.64%
P/EPS 55.04 38.49 44.44 46.58 64.86 42.48 51.70 4.26%
EY 1.82 2.60 2.25 2.15 1.54 2.35 1.93 -3.84%
DY 0.00 0.05 0.00 1.84 0.00 5.00 0.00 -
P/NAPS 2.01 2.12 2.28 2.43 2.26 2.33 2.50 -13.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 26/11/10 24/08/10 25/05/10 23/02/10 20/11/09 -
Price 2.57 2.45 2.38 2.45 2.38 2.33 2.49 -
P/RPS 10.81 10.56 9.58 9.46 11.46 10.84 10.74 0.43%
P/EPS 60.19 39.45 43.35 46.58 64.32 41.24 49.90 13.32%
EY 1.66 2.53 2.31 2.15 1.55 2.42 2.00 -11.69%
DY 0.00 0.04 0.00 1.84 0.00 5.15 0.00 -
P/NAPS 2.20 2.17 2.22 2.43 2.25 2.26 2.42 -6.16%

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