[DPHARMA] YoY Annualized 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- 26.98%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 112,420 109,656 88,820 77,500 78,052 0 -
PBT 43,468 41,844 29,872 28,352 24,140 0 -
Tax -11,732 -11,348 -6,252 -5,852 -6,636 0 -
NP 31,736 30,496 23,620 22,500 17,504 0 -
-
NP to SH 31,736 30,496 23,620 22,500 17,504 0 -
-
Tax Rate 26.99% 27.12% 20.93% 20.64% 27.49% - -
Total Cost 80,684 79,160 65,200 55,000 60,548 0 -
-
Net Worth 152,576 147,741 112,287 92,950 79,018 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 152,576 147,741 112,287 92,950 79,018 0 -
NOSH 138,706 139,378 132,102 59,968 50,011 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 28.23% 27.81% 26.59% 29.03% 22.43% 0.00% -
ROE 20.80% 20.64% 21.04% 24.21% 22.15% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.05 78.68 67.24 129.24 156.07 0.00 -
EPS 22.88 21.88 17.88 37.52 35.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.85 1.55 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,968
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 11.68 11.39 9.23 8.05 8.11 0.00 -
EPS 3.30 3.17 2.45 2.34 1.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1535 0.1166 0.0966 0.0821 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.60 2.65 2.38 2.34 1.57 0.00 -
P/RPS 3.21 3.37 3.54 1.81 1.01 0.00 -
P/EPS 11.36 12.11 13.31 6.24 4.49 0.00 -
EY 8.80 8.26 7.51 16.03 22.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.50 2.80 1.51 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/07 18/05/06 26/05/05 27/05/04 27/05/03 - -
Price 2.78 2.67 2.45 2.22 1.58 0.00 -
P/RPS 3.43 3.39 3.64 1.72 1.01 0.00 -
P/EPS 12.15 12.20 13.70 5.92 4.51 0.00 -
EY 8.23 8.19 7.30 16.90 22.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.52 2.88 1.43 1.00 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