[DPHARMA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 98.41%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,850 32,188 34,062 27,665 29,484 32,411 33,505 -7.39%
PBT 8,610 9,268 10,968 9,369 3,612 11,098 10,784 -13.90%
Tax -766 -2,339 -2,485 -2,391 -95 -2,505 -2,804 -57.79%
NP 7,844 6,929 8,483 6,978 3,517 8,593 7,980 -1.13%
-
NP to SH 7,844 6,929 8,483 6,978 3,517 8,593 7,980 -1.13%
-
Tax Rate 8.90% 25.24% 22.66% 25.52% 2.63% 22.57% 26.00% -
Total Cost 22,006 25,259 25,579 20,687 25,967 23,818 25,525 -9.39%
-
Net Worth 142,996 143,023 136,061 137,340 130,671 137,432 129,067 7.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,659 - 83 - 9,730 - 11,102 30.97%
Div Payout % 212.39% - 0.98% - 276.68% - 139.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,996 143,023 136,061 137,340 130,671 137,432 129,067 7.05%
NOSH 138,831 138,857 138,837 138,727 139,011 138,820 138,782 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.28% 21.53% 24.90% 25.22% 11.93% 26.51% 23.82% -
ROE 5.49% 4.84% 6.23% 5.08% 2.69% 6.25% 6.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.50 23.18 24.53 19.94 21.21 23.35 24.14 -7.41%
EPS 5.65 4.99 6.11 5.03 2.53 6.19 5.75 -1.15%
DPS 12.00 0.00 0.06 0.00 7.00 0.00 8.00 30.94%
NAPS 1.03 1.03 0.98 0.99 0.94 0.99 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 138,727
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.10 3.34 3.54 2.87 3.06 3.37 3.48 -7.39%
EPS 0.81 0.72 0.88 0.72 0.37 0.89 0.83 -1.60%
DPS 1.73 0.00 0.01 0.00 1.01 0.00 1.15 31.19%
NAPS 0.1485 0.1486 0.1413 0.1427 0.1357 0.1428 0.1341 7.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.40 2.58 2.13 2.10 2.08 2.22 2.48 -
P/RPS 11.16 11.13 8.68 10.53 9.81 9.51 10.27 5.68%
P/EPS 42.48 51.70 34.86 41.75 82.21 35.86 43.13 -1.00%
EY 2.35 1.93 2.87 2.40 1.22 2.79 2.32 0.85%
DY 5.00 0.00 0.03 0.00 3.37 0.00 3.23 33.71%
P/NAPS 2.33 2.50 2.17 2.12 2.21 2.24 2.67 -8.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 26/08/09 26/05/09 24/02/09 19/11/08 26/08/08 -
Price 2.33 2.49 2.50 2.34 2.20 2.20 2.30 -
P/RPS 10.84 10.74 10.19 11.73 10.37 9.42 9.53 8.94%
P/EPS 41.24 49.90 40.92 46.52 86.96 35.54 40.00 2.05%
EY 2.42 2.00 2.44 2.15 1.15 2.81 2.50 -2.13%
DY 5.15 0.00 0.02 0.00 3.18 0.00 3.48 29.77%
P/NAPS 2.26 2.42 2.55 2.36 2.34 2.22 2.47 -5.73%

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