[DPHARMA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.34%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,710 26,487 22,205 21,104 18,534 20,127 19,375 11.15%
PBT 8,217 9,355 7,468 6,373 6,166 6,987 7,088 10.34%
Tax -2,257 -3,690 -1,563 -520 -813 -1,063 -1,463 33.47%
NP 5,960 5,665 5,905 5,853 5,353 5,924 5,625 3.92%
-
NP to SH 5,960 5,665 5,905 5,853 5,353 5,924 5,625 3.92%
-
Tax Rate 27.47% 39.44% 20.93% 8.16% 13.19% 15.21% 20.64% -
Total Cost 16,750 20,822 16,300 15,251 13,181 14,203 13,750 14.04%
-
Net Worth 128,864 111,722 112,287 103,055 97,566 94,832 92,950 24.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 7,927 - 1,800 - -
Div Payout % - - - 135.44% - 30.40% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 128,864 111,722 112,287 103,055 97,566 94,832 92,950 24.30%
NOSH 134,234 131,438 132,102 132,121 131,847 60,020 59,968 71.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 26.24% 21.39% 26.59% 27.73% 28.88% 29.43% 29.03% -
ROE 4.63% 5.07% 5.26% 5.68% 5.49% 6.25% 6.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.92 20.15 16.81 15.97 14.06 33.53 32.31 -35.00%
EPS 4.44 4.31 4.47 4.43 4.06 9.87 9.38 -39.23%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 0.96 0.85 0.85 0.78 0.74 1.58 1.55 -27.31%
Adjusted Per Share Value based on latest NOSH - 132,121
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.36 2.75 2.31 2.19 1.93 2.09 2.01 11.28%
EPS 0.62 0.59 0.61 0.61 0.56 0.62 0.58 4.54%
DPS 0.00 0.00 0.00 0.82 0.00 0.19 0.00 -
NAPS 0.1339 0.1161 0.1166 0.1071 0.1014 0.0985 0.0966 24.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.77 2.54 2.38 2.18 2.07 2.32 2.34 -
P/RPS 16.37 12.60 14.16 13.65 14.73 6.92 7.24 72.18%
P/EPS 62.39 58.93 53.24 49.21 50.99 23.51 24.95 84.12%
EY 1.60 1.70 1.88 2.03 1.96 4.25 4.01 -45.77%
DY 0.00 0.00 0.00 2.75 0.00 1.29 0.00 -
P/NAPS 2.89 2.99 2.80 2.79 2.80 1.47 1.51 54.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 27/05/04 -
Price 2.55 2.74 2.45 2.58 2.00 2.14 2.22 -
P/RPS 15.07 13.60 14.58 16.15 14.23 6.38 6.87 68.74%
P/EPS 57.43 63.57 54.81 58.24 49.26 21.68 23.67 80.46%
EY 1.74 1.57 1.82 1.72 2.03 4.61 4.23 -44.65%
DY 0.00 0.00 0.00 2.33 0.00 1.40 0.00 -
P/NAPS 2.66 3.22 2.88 3.31 2.70 1.35 1.43 51.19%

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