[DPHARMA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.76%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,127 19,375 15,994 18,057 20,269 19,513 15,466 19.21%
PBT 6,987 7,088 6,289 5,839 6,057 6,035 4,926 26.26%
Tax -1,063 -1,463 -1,811 -1,514 -1,516 -1,659 -1,271 -11.24%
NP 5,924 5,625 4,478 4,325 4,541 4,376 3,655 38.02%
-
NP to SH 5,924 5,625 4,478 4,325 4,541 4,376 3,655 38.02%
-
Tax Rate 15.21% 20.64% 28.80% 25.93% 25.03% 27.49% 25.80% -
Total Cost 14,203 13,750 11,516 13,732 15,728 15,137 11,811 13.09%
-
Net Worth 94,832 92,950 87,038 83,000 80,517 79,018 48,528 56.36%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,800 - 4,802 - 2,500 - 2,457 -18.74%
Div Payout % 30.40% - 107.24% - 55.07% - 67.23% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 94,832 92,950 87,038 83,000 80,517 79,018 48,528 56.36%
NOSH 60,020 59,968 60,026 50,000 50,011 50,011 30,714 56.36%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 29.43% 29.03% 28.00% 23.95% 22.40% 22.43% 23.63% -
ROE 6.25% 6.05% 5.14% 5.21% 5.64% 5.54% 7.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.53 32.31 26.64 36.11 40.53 39.02 50.35 -23.76%
EPS 9.87 9.38 7.46 8.65 9.08 8.75 11.90 -11.73%
DPS 3.00 0.00 8.00 0.00 5.00 0.00 8.00 -48.02%
NAPS 1.58 1.55 1.45 1.66 1.61 1.58 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.09 2.01 1.66 1.88 2.11 2.03 1.61 19.01%
EPS 0.62 0.58 0.47 0.45 0.47 0.45 0.38 38.63%
DPS 0.19 0.00 0.50 0.00 0.26 0.00 0.26 -18.88%
NAPS 0.0986 0.0966 0.0905 0.0863 0.0837 0.0821 0.0504 56.48%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.32 2.34 2.17 2.23 1.74 1.57 1.64 -
P/RPS 6.92 7.24 8.14 6.17 4.29 4.02 3.26 65.24%
P/EPS 23.51 24.95 29.09 25.78 19.16 17.94 13.78 42.82%
EY 4.25 4.01 3.44 3.88 5.22 5.57 7.26 -30.04%
DY 1.29 0.00 3.69 0.00 2.87 0.00 4.88 -58.84%
P/NAPS 1.47 1.51 1.50 1.34 1.08 0.99 1.04 25.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 26/02/03 -
Price 2.14 2.22 2.68 2.09 1.91 1.58 1.49 -
P/RPS 6.38 6.87 10.06 5.79 4.71 4.05 2.96 66.93%
P/EPS 21.68 23.67 35.92 24.16 21.04 18.06 12.52 44.24%
EY 4.61 4.23 2.78 4.14 4.75 5.54 7.99 -30.71%
DY 1.40 0.00 2.99 0.00 2.62 0.00 5.37 -59.22%
P/NAPS 1.35 1.43 1.85 1.26 1.19 1.00 0.94 27.32%

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