[DPHARMA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.07%
YoY- -60.96%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 32,188 34,062 27,665 29,484 32,411 33,505 27,473 11.12%
PBT 9,268 10,968 9,369 3,612 11,098 10,784 9,846 -3.94%
Tax -2,339 -2,485 -2,391 -95 -2,505 -2,804 -2,534 -5.19%
NP 6,929 8,483 6,978 3,517 8,593 7,980 7,312 -3.52%
-
NP to SH 6,929 8,483 6,978 3,517 8,593 7,980 7,312 -3.52%
-
Tax Rate 25.24% 22.66% 25.52% 2.63% 22.57% 26.00% 25.74% -
Total Cost 25,259 25,579 20,687 25,967 23,818 25,525 20,161 16.20%
-
Net Worth 143,023 136,061 137,340 130,671 137,432 129,067 120,710 11.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 83 - 9,730 - 11,102 - -
Div Payout % - 0.98% - 276.68% - 139.13% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 143,023 136,061 137,340 130,671 137,432 129,067 120,710 11.96%
NOSH 138,857 138,837 138,727 139,011 138,820 138,782 138,747 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.53% 24.90% 25.22% 11.93% 26.51% 23.82% 26.62% -
ROE 4.84% 6.23% 5.08% 2.69% 6.25% 6.18% 6.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.18 24.53 19.94 21.21 23.35 24.14 19.80 11.06%
EPS 4.99 6.11 5.03 2.53 6.19 5.75 5.27 -3.57%
DPS 0.00 0.06 0.00 7.00 0.00 8.00 0.00 -
NAPS 1.03 0.98 0.99 0.94 0.99 0.93 0.87 11.90%
Adjusted Per Share Value based on latest NOSH - 139,011
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.34 3.54 2.87 3.06 3.37 3.48 2.85 11.14%
EPS 0.72 0.88 0.72 0.37 0.89 0.83 0.76 -3.53%
DPS 0.00 0.01 0.00 1.01 0.00 1.15 0.00 -
NAPS 0.1486 0.1413 0.1427 0.1357 0.1428 0.1341 0.1254 11.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.58 2.13 2.10 2.08 2.22 2.48 2.60 -
P/RPS 11.13 8.68 10.53 9.81 9.51 10.27 13.13 -10.42%
P/EPS 51.70 34.86 41.75 82.21 35.86 43.13 49.34 3.16%
EY 1.93 2.87 2.40 1.22 2.79 2.32 2.03 -3.30%
DY 0.00 0.03 0.00 3.37 0.00 3.23 0.00 -
P/NAPS 2.50 2.17 2.12 2.21 2.24 2.67 2.99 -11.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 21/05/08 -
Price 2.49 2.50 2.34 2.20 2.20 2.30 2.55 -
P/RPS 10.74 10.19 11.73 10.37 9.42 9.53 12.88 -11.39%
P/EPS 49.90 40.92 46.52 86.96 35.54 40.00 48.39 2.06%
EY 2.00 2.44 2.15 1.15 2.81 2.50 2.07 -2.26%
DY 0.00 0.02 0.00 3.18 0.00 3.48 0.00 -
P/NAPS 2.42 2.55 2.36 2.34 2.22 2.47 2.93 -11.95%

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