[DPHARMA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 25.61%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,104 18,534 20,127 19,375 15,994 18,057 20,269 2.71%
PBT 6,373 6,166 6,987 7,088 6,289 5,839 6,057 3.43%
Tax -520 -813 -1,063 -1,463 -1,811 -1,514 -1,516 -50.84%
NP 5,853 5,353 5,924 5,625 4,478 4,325 4,541 18.34%
-
NP to SH 5,853 5,353 5,924 5,625 4,478 4,325 4,541 18.34%
-
Tax Rate 8.16% 13.19% 15.21% 20.64% 28.80% 25.93% 25.03% -
Total Cost 15,251 13,181 14,203 13,750 11,516 13,732 15,728 -2.02%
-
Net Worth 103,055 97,566 94,832 92,950 87,038 83,000 80,517 17.79%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,927 - 1,800 - 4,802 - 2,500 115.07%
Div Payout % 135.44% - 30.40% - 107.24% - 55.07% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 103,055 97,566 94,832 92,950 87,038 83,000 80,517 17.79%
NOSH 132,121 131,847 60,020 59,968 60,026 50,000 50,011 90.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 27.73% 28.88% 29.43% 29.03% 28.00% 23.95% 22.40% -
ROE 5.68% 5.49% 6.25% 6.05% 5.14% 5.21% 5.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.97 14.06 33.53 32.31 26.64 36.11 40.53 -46.10%
EPS 4.43 4.06 9.87 9.38 7.46 8.65 9.08 -37.89%
DPS 6.00 0.00 3.00 0.00 8.00 0.00 5.00 12.86%
NAPS 0.78 0.74 1.58 1.55 1.45 1.66 1.61 -38.17%
Adjusted Per Share Value based on latest NOSH - 59,968
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.19 1.93 2.09 2.01 1.66 1.88 2.11 2.50%
EPS 0.61 0.56 0.62 0.58 0.47 0.45 0.47 18.88%
DPS 0.82 0.00 0.19 0.00 0.50 0.00 0.26 114.31%
NAPS 0.1071 0.1014 0.0985 0.0966 0.0904 0.0862 0.0836 17.86%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.18 2.07 2.32 2.34 2.17 2.23 1.74 -
P/RPS 13.65 14.73 6.92 7.24 8.14 6.17 4.29 115.57%
P/EPS 49.21 50.99 23.51 24.95 29.09 25.78 19.16 87.00%
EY 2.03 1.96 4.25 4.01 3.44 3.88 5.22 -46.56%
DY 2.75 0.00 1.29 0.00 3.69 0.00 2.87 -2.79%
P/NAPS 2.79 2.80 1.47 1.51 1.50 1.34 1.08 87.73%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 29/12/04 30/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.58 2.00 2.14 2.22 2.68 2.09 1.91 -
P/RPS 16.15 14.23 6.38 6.87 10.06 5.79 4.71 126.54%
P/EPS 58.24 49.26 21.68 23.67 35.92 24.16 21.04 96.53%
EY 1.72 2.03 4.61 4.23 2.78 4.14 4.75 -49.04%
DY 2.33 0.00 1.40 0.00 2.99 0.00 2.62 -7.48%
P/NAPS 3.31 2.70 1.35 1.43 1.85 1.26 1.19 97.17%

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