[DPHARMA] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.62%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,796 27,665 27,473 28,105 27,414 22,205 19,375 6.82%
PBT 6,792 9,369 9,846 10,867 10,461 7,468 7,088 -0.70%
Tax -1,662 -2,391 -2,534 -2,933 -2,837 -1,563 -1,463 2.14%
NP 5,130 6,978 7,312 7,934 7,624 5,905 5,625 -1.52%
-
NP to SH 5,130 6,978 7,312 7,934 7,624 5,905 5,625 -1.52%
-
Tax Rate 24.47% 25.52% 25.74% 26.99% 27.12% 20.93% 20.64% -
Total Cost 23,666 20,687 20,161 20,171 19,790 16,300 13,750 9.46%
-
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 146,967 137,340 120,710 152,576 147,741 112,287 92,950 7.93%
NOSH 138,648 138,727 138,747 138,706 139,378 132,102 59,968 14.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.81% 25.22% 26.62% 28.23% 27.81% 26.59% 29.03% -
ROE 3.49% 5.08% 6.06% 5.20% 5.16% 5.26% 6.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.77 19.94 19.80 20.26 19.67 16.81 32.31 -7.09%
EPS 3.70 5.03 5.27 5.72 5.47 4.47 9.38 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.87 1.10 1.06 0.85 1.55 -6.13%
Adjusted Per Share Value based on latest NOSH - 138,706
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.99 2.87 2.85 2.92 2.85 2.31 2.01 6.83%
EPS 0.53 0.72 0.76 0.82 0.79 0.61 0.58 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1427 0.1254 0.1585 0.1535 0.1166 0.0966 7.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.40 2.10 2.60 2.60 2.65 2.38 2.34 -
P/RPS 11.56 10.53 13.13 12.83 13.47 14.16 7.24 8.10%
P/EPS 64.86 41.75 49.34 45.45 48.45 53.24 24.95 17.25%
EY 1.54 2.40 2.03 2.20 2.06 1.88 4.01 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.12 2.99 2.36 2.50 2.80 1.51 6.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 21/05/08 21/05/07 18/05/06 26/05/05 27/05/04 -
Price 2.38 2.34 2.55 2.78 2.67 2.45 2.22 -
P/RPS 11.46 11.73 12.88 13.72 13.57 14.58 6.87 8.89%
P/EPS 64.32 46.52 48.39 48.60 48.81 54.81 23.67 18.12%
EY 1.55 2.15 2.07 2.06 2.05 1.82 4.23 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.36 2.93 2.53 2.52 2.88 1.43 7.84%

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