[DPHARMA] QoQ Cumulative 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- 61.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 57,839 39,782 19,513 43,126 47,159 31,331 0 -
PBT 17,931 12,092 6,035 12,961 14,468 9,598 0 -
Tax -4,689 -3,175 -1,659 -3,396 -8,558 -7,209 0 -
NP 13,242 8,917 4,376 9,565 5,910 2,389 0 -
-
NP to SH 13,242 8,917 4,376 9,565 5,910 2,389 0 -
-
Tax Rate 26.15% 26.26% 27.49% 26.20% 59.15% 75.11% - -
Total Cost 44,597 30,865 15,137 33,561 41,249 28,942 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 2,500 2,500 - 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 15.95% 11.07% 5.54% 19.71% 16.03% 4.10% 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 115.66 79.55 39.02 140.40 194.46 73.70 0.00 -
EPS 26.48 17.83 8.75 31.14 24.37 5.62 0.00 -
DPS 5.00 5.00 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 6.01 4.13 2.03 4.48 4.90 3.25 0.00 -
EPS 1.38 0.93 0.45 0.99 0.61 0.25 0.00 -
DPS 0.26 0.26 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 1.93 2.19 4.02 1.17 0.80 0.00 0.00 -
P/EPS 8.42 9.76 17.94 5.27 6.36 0.00 0.00 -
EY 11.87 10.25 5.57 18.99 15.72 0.00 0.00 -
DY 2.24 2.87 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 1.81 2.40 4.05 1.06 0.80 0.00 0.00 -
P/EPS 7.89 10.71 18.06 4.78 6.36 0.00 0.00 -
EY 12.67 9.34 5.54 20.90 15.72 0.00 0.00 -
DY 2.39 2.62 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