[DPHARMA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.89%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,895 22,710 26,487 22,205 21,104 18,534 20,127 8.94%
PBT 8,417 8,217 9,355 7,468 6,373 6,166 6,987 13.17%
Tax -2,436 -2,257 -3,690 -1,563 -520 -813 -1,063 73.55%
NP 5,981 5,960 5,665 5,905 5,853 5,353 5,924 0.63%
-
NP to SH 5,981 5,960 5,665 5,905 5,853 5,353 5,924 0.63%
-
Tax Rate 28.94% 27.47% 39.44% 20.93% 8.16% 13.19% 15.21% -
Total Cost 16,914 16,750 20,822 16,300 15,251 13,181 14,203 12.31%
-
Net Worth 140,811 128,864 111,722 112,287 103,055 97,566 94,832 30.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 24,398 - - - 7,927 - 1,800 465.79%
Div Payout % 407.93% - - - 135.44% - 30.40% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 140,811 128,864 111,722 112,287 103,055 97,566 94,832 30.05%
NOSH 139,417 134,234 131,438 132,102 132,121 131,847 60,020 75.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 26.12% 26.24% 21.39% 26.59% 27.73% 28.88% 29.43% -
ROE 4.25% 4.63% 5.07% 5.26% 5.68% 5.49% 6.25% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.42 16.92 20.15 16.81 15.97 14.06 33.53 -37.79%
EPS 4.29 4.44 4.31 4.47 4.43 4.06 9.87 -42.53%
DPS 17.50 0.00 0.00 0.00 6.00 0.00 3.00 223.01%
NAPS 1.01 0.96 0.85 0.85 0.78 0.74 1.58 -25.73%
Adjusted Per Share Value based on latest NOSH - 132,102
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.38 2.36 2.75 2.31 2.19 1.93 2.09 9.02%
EPS 0.62 0.62 0.59 0.61 0.61 0.56 0.62 0.00%
DPS 2.53 0.00 0.00 0.00 0.82 0.00 0.19 459.15%
NAPS 0.1463 0.1339 0.1161 0.1166 0.1071 0.1014 0.0985 30.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.30 2.77 2.54 2.38 2.18 2.07 2.32 -
P/RPS 14.01 16.37 12.60 14.16 13.65 14.73 6.92 59.83%
P/EPS 53.61 62.39 58.93 53.24 49.21 50.99 23.51 72.98%
EY 1.87 1.60 1.70 1.88 2.03 1.96 4.25 -42.06%
DY 7.61 0.00 0.00 0.00 2.75 0.00 1.29 225.43%
P/NAPS 2.28 2.89 2.99 2.80 2.79 2.80 1.47 33.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 29/08/05 26/05/05 24/02/05 29/12/04 30/08/04 -
Price 2.80 2.55 2.74 2.45 2.58 2.00 2.14 -
P/RPS 17.05 15.07 13.60 14.58 16.15 14.23 6.38 92.23%
P/EPS 65.27 57.43 63.57 54.81 58.24 49.26 21.68 108.08%
EY 1.53 1.74 1.57 1.82 1.72 2.03 4.61 -51.96%
DY 6.25 0.00 0.00 0.00 2.33 0.00 1.40 170.38%
P/NAPS 2.77 2.66 3.22 2.88 3.31 2.70 1.35 61.26%

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