[DPHARMA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.44%
YoY- 573.67%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 73,695 73,833 73,305 71,076 62,639 43,126 27,660 92.07%
PBT 25,273 24,220 22,857 21,889 18,997 12,962 8,036 114.50%
Tax -6,304 -6,500 -5,960 -5,795 -5,055 -3,396 -2,125 106.32%
NP 18,969 17,720 16,897 16,094 13,942 9,566 5,911 117.41%
-
NP to SH 18,969 17,720 16,897 16,094 13,942 9,566 5,911 117.41%
-
Tax Rate 24.94% 26.84% 26.08% 26.47% 26.61% 26.20% 26.44% -
Total Cost 54,726 56,113 56,408 54,982 48,697 33,560 21,749 84.89%
-
Net Worth 92,950 87,038 83,000 80,517 50,011 30,714 75,083 15.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 7,302 7,302 4,957 4,957 2,457 2,457 - -
Div Payout % 38.50% 41.21% 29.34% 30.80% 17.62% 25.69% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 92,950 87,038 83,000 80,517 50,011 30,714 75,083 15.27%
NOSH 59,968 60,026 50,000 50,011 50,011 30,714 49,396 13.78%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.74% 24.00% 23.05% 22.64% 22.26% 22.18% 21.37% -
ROE 20.41% 20.36% 20.36% 19.99% 27.88% 31.15% 7.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 122.89 123.00 146.61 142.12 125.25 140.41 56.00 68.78%
EPS 31.63 29.52 33.79 32.18 27.88 31.15 11.97 91.02%
DPS 12.18 12.17 9.92 9.91 4.91 8.00 0.00 -
NAPS 1.55 1.45 1.66 1.61 1.00 1.00 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 50,011
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.66 7.67 7.61 7.38 6.51 4.48 2.87 92.29%
EPS 1.97 1.84 1.76 1.67 1.45 0.99 0.61 118.33%
DPS 0.76 0.76 0.52 0.52 0.26 0.26 0.00 -
NAPS 0.0966 0.0904 0.0862 0.0836 0.052 0.0319 0.078 15.30%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.34 2.17 2.23 1.74 1.57 1.64 1.55 -
P/RPS 1.90 1.76 1.52 1.22 1.25 1.17 2.77 -22.20%
P/EPS 7.40 7.35 6.60 5.41 5.63 5.27 12.95 -31.11%
EY 13.52 13.60 15.15 18.49 17.76 18.99 7.72 45.24%
DY 5.20 5.61 4.45 5.70 3.13 4.88 0.00 -
P/NAPS 1.51 1.50 1.34 1.08 1.57 1.64 1.02 29.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 27/05/03 - - -
Price 2.22 2.68 2.09 1.91 1.58 0.00 0.00 -
P/RPS 1.81 2.18 1.43 1.34 1.26 0.00 0.00 -
P/EPS 7.02 9.08 6.18 5.94 5.67 0.00 0.00 -
EY 14.25 11.01 16.17 16.85 17.64 0.00 0.00 -
DY 5.49 4.54 4.74 5.19 3.11 0.00 0.00 -
P/NAPS 1.43 1.85 1.26 1.19 1.58 0.00 0.00 -

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