[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 21.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 77,118 79,564 78,052 43,126 62,878 62,662 0 -
PBT 23,908 24,184 24,140 12,961 19,290 19,196 0 -
Tax -6,252 -6,350 -6,636 -3,396 -11,410 -14,418 0 -
NP 17,656 17,834 17,504 9,565 7,880 4,778 0 -
-
NP to SH 17,656 17,834 17,504 9,565 7,880 4,778 0 -
-
Tax Rate 26.15% 26.26% 27.49% 26.20% 59.15% 75.11% - -
Total Cost 59,462 61,730 60,548 33,561 54,998 57,884 0 -
-
Net Worth 83,012 80,518 79,018 48,531 36,861 58,237 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,333 5,001 - 2,457 - - - -
Div Payout % 18.88% 28.04% - 25.69% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 83,012 80,518 79,018 48,531 36,861 58,237 0 -
NOSH 50,007 50,011 50,011 30,716 24,251 42,508 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.89% 22.41% 22.43% 22.18% 12.53% 7.63% 0.00% -
ROE 21.27% 22.15% 22.15% 19.71% 21.38% 8.20% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 154.21 159.09 156.07 140.40 259.28 147.41 0.00 -
EPS 35.31 35.66 35.00 31.14 32.49 11.24 0.00 -
DPS 6.67 10.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.58 1.58 1.52 1.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 30,714
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.01 8.27 8.11 4.48 6.53 6.51 0.00 -
EPS 1.83 1.85 1.82 0.99 0.82 0.50 0.00 -
DPS 0.35 0.52 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.0862 0.0836 0.0821 0.0504 0.0383 0.0605 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.23 1.74 1.57 1.64 1.55 0.00 0.00 -
P/RPS 1.45 1.09 1.01 1.17 0.60 0.00 0.00 -
P/EPS 6.32 4.88 4.49 5.27 4.77 0.00 0.00 -
EY 15.83 20.49 22.29 18.99 20.96 0.00 0.00 -
DY 2.99 5.75 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 1.34 1.08 0.99 1.04 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 27/05/03 26/02/03 26/11/02 15/07/02 - -
Price 2.09 1.91 1.58 1.49 1.55 0.00 0.00 -
P/RPS 1.36 1.20 1.01 1.06 0.60 0.00 0.00 -
P/EPS 5.92 5.36 4.51 4.78 4.77 0.00 0.00 -
EY 16.89 18.67 22.15 20.90 20.96 0.00 0.00 -
DY 3.19 5.24 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.00 0.94 1.02 0.00 0.00 -

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