[DPHARMA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 95.94%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 27,414 94,298 71,402 48,692 22,205 79,140 58,036 -39.37%
PBT 10,461 33,459 25,040 16,823 7,468 26,614 20,241 -35.62%
Tax -2,837 -9,946 -7,510 -5,253 -1,563 -3,859 -3,339 -10.30%
NP 7,624 23,513 17,530 11,570 5,905 22,755 16,902 -41.21%
-
NP to SH 7,624 23,513 17,530 11,570 5,905 22,755 16,902 -41.21%
-
Tax Rate 27.12% 29.73% 29.99% 31.23% 20.93% 14.50% 16.50% -
Total Cost 19,790 70,785 53,872 37,122 16,300 56,385 41,134 -38.62%
-
Net Worth 147,741 135,388 127,298 112,010 112,287 102,951 97,714 31.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 23,458 - - - 11,879 3,961 -
Div Payout % - 99.77% - - - 52.20% 23.44% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 147,741 135,388 127,298 112,010 112,287 102,951 97,714 31.76%
NOSH 139,378 134,047 132,602 131,776 132,102 131,989 132,046 3.67%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 27.81% 24.93% 24.55% 23.76% 26.59% 28.75% 29.12% -
ROE 5.16% 17.37% 13.77% 10.33% 5.26% 22.10% 17.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.67 70.35 53.85 36.95 16.81 59.96 43.95 -41.51%
EPS 5.47 17.54 13.22 8.78 4.47 17.24 12.80 -43.29%
DPS 0.00 17.50 0.00 0.00 0.00 9.00 3.00 -
NAPS 1.06 1.01 0.96 0.85 0.85 0.78 0.74 27.09%
Adjusted Per Share Value based on latest NOSH - 131,438
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.85 9.80 7.42 5.06 2.31 8.22 6.03 -39.35%
EPS 0.79 2.44 1.82 1.20 0.61 2.36 1.76 -41.40%
DPS 0.00 2.44 0.00 0.00 0.00 1.23 0.41 -
NAPS 0.1535 0.1406 0.1322 0.1164 0.1166 0.1069 0.1015 31.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.65 2.30 2.77 2.54 2.38 2.18 2.07 -
P/RPS 13.47 3.27 5.14 6.87 14.16 3.64 4.71 101.60%
P/EPS 48.45 13.11 20.95 28.93 53.24 12.65 16.17 107.97%
EY 2.06 7.63 4.77 3.46 1.88 7.91 6.18 -51.95%
DY 0.00 7.61 0.00 0.00 0.00 4.13 1.45 -
P/NAPS 2.50 2.28 2.89 2.99 2.80 2.79 2.80 -7.28%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 -
Price 2.67 2.80 2.55 2.74 2.45 2.58 2.00 -
P/RPS 13.57 3.98 4.74 7.42 14.58 4.30 4.55 107.33%
P/EPS 48.81 15.96 19.29 31.21 54.81 14.97 15.63 113.79%
EY 2.05 6.26 5.18 3.20 1.82 6.68 6.40 -53.21%
DY 0.00 6.25 0.00 0.00 0.00 3.49 1.50 -
P/NAPS 2.52 2.77 2.66 3.22 2.88 3.31 2.70 -4.49%

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