[DPHARMA] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.54%
YoY- 22.52%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,534 20,127 19,375 15,994 18,057 20,269 19,513 -3.36%
PBT 6,166 6,987 7,088 6,289 5,839 6,057 6,035 1.43%
Tax -813 -1,063 -1,463 -1,811 -1,514 -1,516 -1,659 -37.76%
NP 5,353 5,924 5,625 4,478 4,325 4,541 4,376 14.33%
-
NP to SH 5,353 5,924 5,625 4,478 4,325 4,541 4,376 14.33%
-
Tax Rate 13.19% 15.21% 20.64% 28.80% 25.93% 25.03% 27.49% -
Total Cost 13,181 14,203 13,750 11,516 13,732 15,728 15,137 -8.78%
-
Net Worth 97,566 94,832 92,950 87,038 83,000 80,517 79,018 15.04%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,800 - 4,802 - 2,500 - -
Div Payout % - 30.40% - 107.24% - 55.07% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,566 94,832 92,950 87,038 83,000 80,517 79,018 15.04%
NOSH 131,847 60,020 59,968 60,026 50,000 50,011 50,011 90.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 28.88% 29.43% 29.03% 28.00% 23.95% 22.40% 22.43% -
ROE 5.49% 6.25% 6.05% 5.14% 5.21% 5.64% 5.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.06 33.53 32.31 26.64 36.11 40.53 39.02 -49.26%
EPS 4.06 9.87 9.38 7.46 8.65 9.08 8.75 -39.98%
DPS 0.00 3.00 0.00 8.00 0.00 5.00 0.00 -
NAPS 0.74 1.58 1.55 1.45 1.66 1.61 1.58 -39.60%
Adjusted Per Share Value based on latest NOSH - 60,026
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.93 2.09 2.01 1.66 1.88 2.11 2.03 -3.30%
EPS 0.56 0.62 0.58 0.47 0.45 0.47 0.45 15.64%
DPS 0.00 0.19 0.00 0.50 0.00 0.26 0.00 -
NAPS 0.1014 0.0985 0.0966 0.0904 0.0862 0.0836 0.0821 15.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.07 2.32 2.34 2.17 2.23 1.74 1.57 -
P/RPS 14.73 6.92 7.24 8.14 6.17 4.29 4.02 137.11%
P/EPS 50.99 23.51 24.95 29.09 25.78 19.16 17.94 100.26%
EY 1.96 4.25 4.01 3.44 3.88 5.22 5.57 -50.06%
DY 0.00 1.29 0.00 3.69 0.00 2.87 0.00 -
P/NAPS 2.80 1.47 1.51 1.50 1.34 1.08 0.99 99.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/12/04 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 -
Price 2.00 2.14 2.22 2.68 2.09 1.91 1.58 -
P/RPS 14.23 6.38 6.87 10.06 5.79 4.71 4.05 130.58%
P/EPS 49.26 21.68 23.67 35.92 24.16 21.04 18.06 94.86%
EY 2.03 4.61 4.23 2.78 4.14 4.75 5.54 -48.69%
DY 0.00 1.40 0.00 2.99 0.00 2.62 0.00 -
P/NAPS 2.70 1.35 1.43 1.85 1.26 1.19 1.00 93.54%

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