[DPHARMA] YoY Annualized Quarter 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- 1.89%
YoY- 273.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 109,814 97,384 79,004 79,564 62,662 0 -
PBT 41,834 33,646 28,150 24,184 19,196 0 -
Tax -11,092 -10,506 -5,052 -6,350 -14,418 0 -
NP 30,742 23,140 23,098 17,834 4,778 0 -
-
NP to SH 30,742 23,140 23,098 17,834 4,778 0 -
-
Tax Rate 26.51% 31.23% 17.95% 26.26% 75.11% - -
Total Cost 79,072 74,244 55,906 61,730 57,884 0 -
-
Net Worth 139,356 112,010 94,791 80,518 58,237 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 19,509 - 3,599 5,001 - - -
Div Payout % 63.46% - 15.58% 28.04% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 139,356 112,010 94,791 80,518 58,237 0 -
NOSH 139,356 131,776 59,994 50,011 42,508 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.99% 23.76% 29.24% 22.41% 7.63% 0.00% -
ROE 22.06% 20.66% 24.37% 22.15% 8.20% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 78.80 73.90 131.68 159.09 147.41 0.00 -
EPS 22.06 17.56 38.50 35.66 11.24 0.00 -
DPS 14.00 0.00 6.00 10.00 0.00 0.00 -
NAPS 1.00 0.85 1.58 1.61 1.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,011
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.41 10.12 8.21 8.27 6.51 0.00 -
EPS 3.19 2.40 2.40 1.85 0.50 0.00 -
DPS 2.03 0.00 0.37 0.52 0.00 0.00 -
NAPS 0.1448 0.1164 0.0985 0.0836 0.0605 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.69 2.54 2.32 1.74 0.00 0.00 -
P/RPS 3.41 3.44 1.76 1.09 0.00 0.00 -
P/EPS 12.19 14.46 6.03 4.88 0.00 0.00 -
EY 8.20 6.91 16.59 20.49 0.00 0.00 -
DY 5.20 0.00 2.59 5.75 0.00 0.00 -
P/NAPS 2.69 2.99 1.47 1.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/06 29/08/05 30/08/04 28/08/03 15/07/02 - -
Price 2.77 2.74 2.14 1.91 0.00 0.00 -
P/RPS 3.52 3.71 1.63 1.20 0.00 0.00 -
P/EPS 12.56 15.60 5.56 5.36 0.00 0.00 -
EY 7.96 6.41 17.99 18.67 0.00 0.00 -
DY 5.05 0.00 2.80 5.24 0.00 0.00 -
P/NAPS 2.77 3.22 1.35 1.19 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