[DPHARMA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.13%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 81,125 54,907 27,414 94,298 71,402 48,692 22,205 137.02%
PBT 30,602 20,917 10,461 33,459 25,040 16,823 7,468 155.85%
Tax -7,864 -5,546 -2,837 -9,946 -7,510 -5,253 -1,563 193.33%
NP 22,738 15,371 7,624 23,513 17,530 11,570 5,905 145.47%
-
NP to SH 22,738 15,371 7,624 23,513 17,530 11,570 5,905 145.47%
-
Tax Rate 25.70% 26.51% 27.12% 29.73% 29.99% 31.23% 20.93% -
Total Cost 58,387 39,536 19,790 70,785 53,872 37,122 16,300 133.92%
-
Net Worth 139,411 139,356 147,741 135,388 127,298 112,010 112,287 15.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,758 9,754 - 23,458 - - - -
Div Payout % 42.92% 63.46% - 99.77% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,411 139,356 147,741 135,388 127,298 112,010 112,287 15.50%
NOSH 139,411 139,356 139,378 134,047 132,602 131,776 132,102 3.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.03% 27.99% 27.81% 24.93% 24.55% 23.76% 26.59% -
ROE 16.31% 11.03% 5.16% 17.37% 13.77% 10.33% 5.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.19 39.40 19.67 70.35 53.85 36.95 16.81 128.66%
EPS 16.31 11.03 5.47 17.54 13.22 8.78 4.47 136.82%
DPS 7.00 7.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.06 1.01 0.96 0.85 0.85 11.43%
Adjusted Per Share Value based on latest NOSH - 139,417
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.43 5.70 2.85 9.80 7.42 5.06 2.31 136.84%
EPS 2.36 1.60 0.79 2.44 1.82 1.20 0.61 146.24%
DPS 1.01 1.01 0.00 2.44 0.00 0.00 0.00 -
NAPS 0.1448 0.1448 0.1535 0.1406 0.1322 0.1164 0.1166 15.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.68 2.69 2.65 2.30 2.77 2.54 2.38 -
P/RPS 4.61 6.83 13.47 3.27 5.14 6.87 14.16 -52.64%
P/EPS 16.43 24.39 48.45 13.11 20.95 28.93 53.24 -54.30%
EY 6.09 4.10 2.06 7.63 4.77 3.46 1.88 118.77%
DY 2.61 2.60 0.00 7.61 0.00 0.00 0.00 -
P/NAPS 2.68 2.69 2.50 2.28 2.89 2.99 2.80 -2.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 18/05/06 27/02/06 22/11/05 29/08/05 26/05/05 -
Price 2.62 2.77 2.67 2.80 2.55 2.74 2.45 -
P/RPS 4.50 7.03 13.57 3.98 4.74 7.42 14.58 -54.29%
P/EPS 16.06 25.11 48.81 15.96 19.29 31.21 54.81 -55.85%
EY 6.23 3.98 2.05 6.26 5.18 3.20 1.82 126.96%
DY 2.67 2.53 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 2.62 2.77 2.52 2.77 2.66 3.22 2.88 -6.10%

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