[DPHARMA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -18.84%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 29,484 32,411 33,505 27,473 32,068 27,678 27,699 4.23%
PBT 3,612 11,098 10,784 9,846 11,384 9,823 10,468 -50.64%
Tax -95 -2,505 -2,804 -2,534 -2,375 -2,275 -2,909 -89.67%
NP 3,517 8,593 7,980 7,312 9,009 7,548 7,559 -39.81%
-
NP to SH 3,517 8,593 7,980 7,312 9,009 7,548 7,559 -39.81%
-
Tax Rate 2.63% 22.57% 26.00% 25.74% 20.86% 23.16% 27.79% -
Total Cost 25,967 23,818 25,525 20,161 23,059 20,130 20,140 18.36%
-
Net Worth 130,671 137,432 129,067 120,710 113,827 152,625 145,632 -6.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,730 - 11,102 - - 47,174 - -
Div Payout % 276.68% - 139.13% - - 625.00% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 130,671 137,432 129,067 120,710 113,827 152,625 145,632 -6.94%
NOSH 139,011 138,820 138,782 138,747 138,813 138,749 138,697 0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.93% 26.51% 23.82% 26.62% 28.09% 27.27% 27.29% -
ROE 2.69% 6.25% 6.18% 6.06% 7.91% 4.95% 5.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.21 23.35 24.14 19.80 23.10 19.95 19.97 4.07%
EPS 2.53 6.19 5.75 5.27 6.49 5.44 5.45 -39.90%
DPS 7.00 0.00 8.00 0.00 0.00 34.00 0.00 -
NAPS 0.94 0.99 0.93 0.87 0.82 1.10 1.05 -7.08%
Adjusted Per Share Value based on latest NOSH - 138,747
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.07 3.37 3.48 2.86 3.33 2.88 2.88 4.33%
EPS 0.37 0.89 0.83 0.76 0.94 0.78 0.79 -39.55%
DPS 1.01 0.00 1.15 0.00 0.00 4.90 0.00 -
NAPS 0.1358 0.1429 0.1342 0.1255 0.1183 0.1587 0.1514 -6.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.08 2.22 2.48 2.60 2.60 2.80 2.64 -
P/RPS 9.81 9.51 10.27 13.13 11.25 14.04 13.22 -17.96%
P/EPS 82.21 35.86 43.13 49.34 40.06 51.47 48.44 42.05%
EY 1.22 2.79 2.32 2.03 2.50 1.94 2.06 -29.36%
DY 3.37 0.00 3.23 0.00 0.00 12.14 0.00 -
P/NAPS 2.21 2.24 2.67 2.99 3.17 2.55 2.51 -8.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 19/11/08 26/08/08 21/05/08 21/02/08 28/11/07 23/08/07 -
Price 2.20 2.20 2.30 2.55 2.53 2.73 2.70 -
P/RPS 10.37 9.42 9.53 12.88 10.95 13.69 13.52 -16.14%
P/EPS 86.96 35.54 40.00 48.39 38.98 50.18 49.54 45.26%
EY 1.15 2.81 2.50 2.07 2.57 1.99 2.02 -31.19%
DY 3.18 0.00 3.48 0.00 0.00 12.45 0.00 -
P/NAPS 2.34 2.22 2.47 2.93 3.09 2.48 2.57 -6.03%

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