[DPHARMA] QoQ 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- -4.06%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter 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 22,895 22,710 26,487 22,205 21,104 18,534 29.84%
PBT 10,461 8,417 8,217 9,355 7,468 6,373 6,166 42.29%
Tax -2,837 -2,436 -2,257 -3,690 -1,563 -520 -813 130.23%
NP 7,624 5,981 5,960 5,665 5,905 5,853 5,353 26.61%
-
NP to SH 7,624 5,981 5,960 5,665 5,905 5,853 5,353 26.61%
-
Tax Rate 27.12% 28.94% 27.47% 39.44% 20.93% 8.16% 13.19% -
Total Cost 19,790 16,914 16,750 20,822 16,300 15,251 13,181 31.15%
-
Net Worth 147,741 140,811 128,864 111,722 112,287 103,055 97,566 31.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 24,398 - - - 7,927 - -
Div Payout % - 407.93% - - - 135.44% - -
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 147,741 140,811 128,864 111,722 112,287 103,055 97,566 31.90%
NOSH 139,378 139,417 134,234 131,438 132,102 132,121 131,847 3.77%
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% 26.12% 26.24% 21.39% 26.59% 27.73% 28.88% -
ROE 5.16% 4.25% 4.63% 5.07% 5.26% 5.68% 5.49% -
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 16.42 16.92 20.15 16.81 15.97 14.06 25.11%
EPS 5.47 4.29 4.44 4.31 4.47 4.43 4.06 22.00%
DPS 0.00 17.50 0.00 0.00 0.00 6.00 0.00 -
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 2.38 2.36 2.75 2.31 2.19 1.93 29.70%
EPS 0.79 0.62 0.62 0.59 0.61 0.61 0.56 25.81%
DPS 0.00 2.54 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.1536 0.1464 0.134 0.1161 0.1167 0.1071 0.1014 31.93%
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 14.01 16.37 12.60 14.16 13.65 14.73 -5.79%
P/EPS 48.45 53.61 62.39 58.93 53.24 49.21 50.99 -3.35%
EY 2.06 1.87 1.60 1.70 1.88 2.03 1.96 3.37%
DY 0.00 7.61 0.00 0.00 0.00 2.75 0.00 -
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 17.05 15.07 13.60 14.58 16.15 14.23 -3.11%
P/EPS 48.81 65.27 57.43 63.57 54.81 58.24 49.26 -0.61%
EY 2.05 1.53 1.74 1.57 1.82 1.72 2.03 0.65%
DY 0.00 6.25 0.00 0.00 0.00 2.33 0.00 -
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