[DPHARMA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.15%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,505 27,473 32,068 27,678 27,699 28,105 23,975 25.02%
PBT 10,784 9,846 11,384 9,823 10,468 10,867 7,491 27.52%
Tax -2,804 -2,534 -2,375 -2,275 -2,909 -2,933 -1,251 71.35%
NP 7,980 7,312 9,009 7,548 7,559 7,934 6,240 17.83%
-
NP to SH 7,980 7,312 9,009 7,548 7,559 7,934 6,240 17.83%
-
Tax Rate 26.00% 25.74% 20.86% 23.16% 27.79% 26.99% 16.70% -
Total Cost 25,525 20,161 23,059 20,130 20,140 20,171 17,735 27.50%
-
Net Worth 129,067 120,710 113,827 152,625 145,632 152,576 144,213 -7.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,102 - - 47,174 - - 20,106 -32.71%
Div Payout % 139.13% - - 625.00% - - 322.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 129,067 120,710 113,827 152,625 145,632 152,576 144,213 -7.13%
NOSH 138,782 138,747 138,813 138,749 138,697 138,706 138,666 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.82% 26.62% 28.09% 27.27% 27.29% 28.23% 26.03% -
ROE 6.18% 6.06% 7.91% 4.95% 5.19% 5.20% 4.33% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.14 19.80 23.10 19.95 19.97 20.26 17.29 24.94%
EPS 5.75 5.27 6.49 5.44 5.45 5.72 4.50 17.77%
DPS 8.00 0.00 0.00 34.00 0.00 0.00 14.50 -32.75%
NAPS 0.93 0.87 0.82 1.10 1.05 1.10 1.04 -7.18%
Adjusted Per Share Value based on latest NOSH - 138,749
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.48 2.85 3.33 2.88 2.88 2.92 2.49 25.02%
EPS 0.83 0.76 0.94 0.78 0.79 0.82 0.65 17.71%
DPS 1.15 0.00 0.00 4.90 0.00 0.00 2.09 -32.87%
NAPS 0.1341 0.1254 0.1182 0.1585 0.1513 0.1585 0.1498 -7.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.60 2.60 2.80 2.64 2.60 2.47 -
P/RPS 10.27 13.13 11.25 14.04 13.22 12.83 14.29 -19.78%
P/EPS 43.13 49.34 40.06 51.47 48.44 45.45 54.89 -14.86%
EY 2.32 2.03 2.50 1.94 2.06 2.20 1.82 17.58%
DY 3.23 0.00 0.00 12.14 0.00 0.00 5.87 -32.87%
P/NAPS 2.67 2.99 3.17 2.55 2.51 2.36 2.38 7.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 21/05/07 22/02/07 -
Price 2.30 2.55 2.53 2.73 2.70 2.78 2.54 -
P/RPS 9.53 12.88 10.95 13.69 13.52 13.72 14.69 -25.07%
P/EPS 40.00 48.39 38.98 50.18 49.54 48.60 56.44 -20.52%
EY 2.50 2.07 2.57 1.99 2.02 2.06 1.77 25.91%
DY 3.48 0.00 0.00 12.45 0.00 0.00 5.71 -28.13%
P/NAPS 2.47 2.93 3.09 2.48 2.57 2.53 2.44 0.81%

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