[DPHARMA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.51%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,907 27,414 94,298 71,402 48,692 22,205 79,140 -21.68%
PBT 20,917 10,461 33,459 25,040 16,823 7,468 26,614 -14.87%
Tax -5,546 -2,837 -9,946 -7,510 -5,253 -1,563 -3,859 27.43%
NP 15,371 7,624 23,513 17,530 11,570 5,905 22,755 -23.06%
-
NP to SH 15,371 7,624 23,513 17,530 11,570 5,905 22,755 -23.06%
-
Tax Rate 26.51% 27.12% 29.73% 29.99% 31.23% 20.93% 14.50% -
Total Cost 39,536 19,790 70,785 53,872 37,122 16,300 56,385 -21.12%
-
Net Worth 139,356 147,741 135,388 127,298 112,010 112,287 102,951 22.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,754 - 23,458 - - - 11,879 -12.34%
Div Payout % 63.46% - 99.77% - - - 52.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 139,356 147,741 135,388 127,298 112,010 112,287 102,951 22.43%
NOSH 139,356 139,378 134,047 132,602 131,776 132,102 131,989 3.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 27.99% 27.81% 24.93% 24.55% 23.76% 26.59% 28.75% -
ROE 11.03% 5.16% 17.37% 13.77% 10.33% 5.26% 22.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.40 19.67 70.35 53.85 36.95 16.81 59.96 -24.47%
EPS 11.03 5.47 17.54 13.22 8.78 4.47 17.24 -25.81%
DPS 7.00 0.00 17.50 0.00 0.00 0.00 9.00 -15.46%
NAPS 1.00 1.06 1.01 0.96 0.85 0.85 0.78 18.06%
Adjusted Per Share Value based on latest NOSH - 134,234
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.70 2.85 9.80 7.42 5.06 2.31 8.22 -21.70%
EPS 1.60 0.79 2.44 1.82 1.20 0.61 2.36 -22.88%
DPS 1.01 0.00 2.44 0.00 0.00 0.00 1.23 -12.34%
NAPS 0.1448 0.1535 0.1406 0.1322 0.1164 0.1166 0.1069 22.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.69 2.65 2.30 2.77 2.54 2.38 2.18 -
P/RPS 6.83 13.47 3.27 5.14 6.87 14.16 3.64 52.30%
P/EPS 24.39 48.45 13.11 20.95 28.93 53.24 12.65 55.09%
EY 4.10 2.06 7.63 4.77 3.46 1.88 7.91 -35.55%
DY 2.60 0.00 7.61 0.00 0.00 0.00 4.13 -26.60%
P/NAPS 2.69 2.50 2.28 2.89 2.99 2.80 2.79 -2.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 -
Price 2.77 2.67 2.80 2.55 2.74 2.45 2.58 -
P/RPS 7.03 13.57 3.98 4.74 7.42 14.58 4.30 38.90%
P/EPS 25.11 48.81 15.96 19.29 31.21 54.81 14.97 41.30%
EY 3.98 2.05 6.26 5.18 3.20 1.82 6.68 -29.26%
DY 2.53 0.00 6.25 0.00 0.00 0.00 3.49 -19.34%
P/NAPS 2.77 2.52 2.77 2.66 3.22 2.88 3.31 -11.22%

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